{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Information","Main","WACC","Inputs","Load","CoS_Tariff_Revenue","Tax_CoRE","Asset","Asset_NoReclass","frPipeline","frCompression","frMetering","frOther","Asset_Splits","Tax_Asset","SolverSheet","Tariff_Variation"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":330,"comments":2,"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":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"}]
["Information"]
["Prior to using this model"]
[null,"The Excel VBA macro must be enabled prior to opening this model to allow the use of macro to perform computation."]
[]
["Annual update of Trailing Average DRP for Tariff Variation"]
[null,"For each year prior to the variation year (of tariff variation) there will be an annual update of the Trailing Average Debt Risk Premium (DRP)."]
[null,"Annual update of Trailing Average DRP is updated by entering the annual DRP at Input sheet Cells(AE11:AH11)."]
[null,"The actual September CPI must also be updated at Input Sheet Row 21."]
[null,"After entering the annual updates, click on the [Calculate] button ."]
[null,"The X-Factor (price change) and the revised tariffs at 31-December-2019 $ for the variation year will be computed."]
[null,"This model will also apply the tariff variation mechanism based on the document:"]
[null,"\"Final Decision on Proposed Revisions to the Access Arrangement for the Dampier to Bunbury Natural Gas Pipeline 2021-2025.pdf\", August 2020"]
[null,"The Reference Tariff will be presented in the Main sheet."]
[]
["Worksheets"]
[]
[null,"Worksheet","Description"]
[null,"Main","Summary of outputs\n"]
[null,"WACC","Contains the relevant parameters related to computing the WACC\n"]
[null,"Inputs","Contains general inputs of assumptions, capital expenditures, redundant and disposed assets, operating expenditures, approved depreciations\n"]
[null,"Load","Contains inputs of pipeline distances and capacity and  throughput gas volumes\n"]
[null,"CoS_Tariff_Revenue","Computations of total revenue building block (cost of service), inflationary gain, tariff, tariff revenue and Credit Foncier Check\n"]
[null,"Tax_Core","Contains calculation of tax, imputation credit and cost of raising equity\n",null,null,null," "]
[null,"Asset","Contains regulatory and non-regulatory shippers' asset base. Includes opening capital base, capital expenditure account. Objective is to compute Opening Asset Base and Depreciation of regulatory assets. Computations are in Real 31-December-2019 $m\n"]
[null,"Asset_NoReclass","Contains asset without asset reclassification. Assets classes from 2005 to 2015 would be the same as the previous access arrangements.\n"]
[null,"frPipeline","Contains Pipeline assets for Capex of 2005 to 2015 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"frCompression","Contains Compression assets for Capex of 2005 to 2015 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"frMetering","Contains Metering assets for Capex of 2005 to 2015 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"frOther","Contains Other Depreciable assets for Capex of 2005 to 2015 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"Asset_Splits","This sheet provides information on the percentage of allocation from an existing asset class to the new asset classes. It is used to reallocate the capex and redundant & disposed assets. In cases where the closing value become less than zero after the reallocation, the split for the redundant asset is set to zero.\n"]
[null,"Tax_Asset","Contains regulatory and non-regulatory shippers' asset base. Includes initial capital base, capital expenditure account. Objective is to compute Tax Depreciation of regulatory assets. Computations are in nominal $m\n"]
[null,"SolverSheet","Contains inputs, target outputs and settings for Solver to compute the X-Factor and tariffs after the annual update of Trailing Average DRP and Cost Pass Through\n"]
[null,"Tariff_Variation","The forecast tariffs are recalculated to produce the Reference Tariffs based on the proxy CPI (actual September CPIs)\n"]

{"sheet":"Main","index":1,"n_rows":90,"n_cols":27,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
["ERA, DBNGP Tariff Model, Draft Decision, August 2020"]
["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},{"$f":"COLUMN()","v":8}]
["WACC"]
[{"$f":"ROW()","v":5},null,"Post-tax WACC",{"$f":"Inputs!AD6","v":2021},{"$f":"Inputs!AE6","v":2022},{"$f":"Inputs!AF6","v":2023},{"$f":"Inputs!AG6","v":2024},{"$f":"Inputs!AH6","v":2025},null,null,null,null,null,null,null,null,null,null,null,"Instruction for Annual Update of DRP:"]
[{"$f":"ROW()","v":6},null,{"$f":"\"Real at \"&Inputs!$E$32","v":"Real at 31/12/2019"},{"$f":"WACC!T$37","v":2.7097442985487108E-2},{"$f":"WACC!U$37","v":2.7097442985487108E-2},{"$f":"WACC!V$37","v":2.7097442985487108E-2},{"$f":"WACC!W$37","v":2.7097442985487108E-2},{"$f":"WACC!X$37","v":2.7097442985487108E-2},null,null,null,null,null,null,null,null,null,null,null,"(1) Excel VBA Macro must be enabled"]
[{"$f":"ROW()","v":7},null,"Nominal (Vanilla)",{"$f":"WACC!T$36","v":4.0347000000000001E-2},{"$f":"WACC!U$36","v":4.0347000000000001E-2},{"$f":"WACC!V$36","v":4.0347000000000001E-2},{"$f":"WACC!W$36","v":4.0347000000000001E-2},{"$f":"WACC!X$36","v":4.0347000000000001E-2}]
[{"$f":"ROW()","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Update the current year Trailing Average DRP in the Input sheet"]
["Closing Regulated Asset Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Click the \"Calculate\" button to recalculate the model"]
[{"$f":"ROW()","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver is used to calculate X-Factor (price change) and Cost of Raising Equity so that Delta=0"]
[{"$f":"ROW()","v":11},null,null,"December 2020","December 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(4) The output will be a new X-Faxtor to compute new tariffs starting 1 January of the following\"","v":"(4) The output will be a new X-Faxtor to compute new tariffs starting 1 January of the following"}]
[{"$f":"ROW()","v":12},null,null,{"$f":"Inputs!$E$32&\" [m$]\"","v":"31/12/2019 [m$]"},{"$f":"Inputs!$E$32&\" [m$]\"","v":"31/12/2019 [m$]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"       year in Real $ at \"&Inputs!$E$32","v":"       year in Real $ at 31/12/2019"}]
[{"$f":"ROW()","v":13},null,"Closing Asset Value of DBNGP including BEP Assets",{"$f":"Asset!$AC$33","v":3327.3889885999579},{"$f":"Asset!$AH$33","v":2900.2290987649517}]
[{"$f":"ROW()","v":14},null,"Closing Asset Value of DBNGP Assets",{"$f":"Asset!$AC$47","v":3308.325099539356},{"$f":"Asset!$AH$47","v":2883.1510314814959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recalculate for years:",{"$f":"Recalc_From_Year&\" to 2025\"","v":"2021 to 2025"}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"X-Factor_\"&Inputs!AD6","v":"X-Factor_2021"},{"$f":"\"X-Factor_\"&Inputs!AE6","v":"X-Factor_2022"},{"$f":"\"X-Factor_\"&Inputs!AF6","v":"X-Factor_2023"},{"$f":"\"X-Factor_\"&Inputs!AG6","v":"X-Factor_2024"},{"$f":"\"X-Factor_\"&Inputs!AH6","v":"X-Factor_2025"}]
["Revenue Building Block",null,null,null,null,null,null,null,null,"Revenue Building Block",null,null,null,null,null,null,null,null,null,null,null,"X-Factor (price change) =",{"$f":"SolverSheet!I13","v":-0.21605510003463763},{"$f":"SolverSheet!J13","v":0},{"$f":"SolverSheet!K13","v":0},{"$f":"SolverSheet!L13","v":0},{"$f":"SolverSheet!M13","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta =",{"$f":"SolverSheet!F16","v":9.9996668723179027E-9}]
[{"$f":"ROW()","v":18},null,null,{"$f":"\"Real \"","v":"Real "},"Nominal","Real [%]","Nominal [%]",null,null,null,{"$f":"\"Real at \"&Inputs!$E$32&\" [m$]\"","v":"Real at 31/12/2019 [m$]"},"Nominal [m$]",null,null,null,null,null,null,null,"(5) The Reference Tariff will also be presented after the actual September CPI is updated"]
[{"$f":"ROW()","v":19},{"$f":"\"PV of Total Revenue (CoS) [m$ \"&Inputs!$E$32&\"]\"","v":"PV of Total Revenue (CoS) [m$ 31/12/2019]"},null,null,null,null,null,null,null,{"$f":"\"Total Revenue (CoS)\"","v":"Total Revenue (CoS)"}]
[{"$f":"ROW()","v":20},null,"Opex",{"$f":"SUM(CoS_Tariff_Revenue!$F$78:$F$79)","v":410.78585474012272},{"$f":"SUM(CoS_Tariff_Revenue!$F$41:$F$42)","v":410.78585474012266},{"$f":"D20/D$26","v":0.30903692805024163},0.30903692805024136,null,null,"Opex",{"$f":"SUM(CoS_Tariff_Revenue!$AF$78:$AJ$79)","v":456.44247753265881},{"$f":"SUM(CoS_Tariff_Revenue!$AF$41:$AJ$42)","v":480.33795438476187}]
[{"$f":"ROW()","v":21},null,"Depreciation",{"$f":"CoS_Tariff_Revenue!$F$80","v":503.44088920465924},{"$f":"CoS_Tariff_Revenue!$F$43","v":503.44088920465913},0.37874192613841678,0.37874192613841634,null,null,"Depreciation",{"$f":"SUM(CoS_Tariff_Revenue!$AF$80:$AJ$80)","v":559.09476272555412},{"$f":"SUM(CoS_Tariff_Revenue!$AF$43:$AJ$43)","v":588.22271507888786},null,null,null,null,null,null,null,"Notes on colour codes"]
[{"$f":"ROW()","v":22},null,"Inflationary Gains on RAB",null,{"$f":"CoS_Tariff_Revenue!$F$44","v":-181.03560064924807},0,-0.13619428528708152,null,null,"Inflationary Gains on RAB",null,{"$f":"SUM(CoS_Tariff_Revenue!$AF$44:$AJ$44)","v":-211.49708905249383}]
[{"$f":"ROW()","v":23},null,"Return on Asset",{"$f":"CoS_Tariff_Revenue!$F$81","v":385.18481635813123},{"$f":"CoS_Tariff_Revenue!$F$45","v":566.22041700738077},0.28977709676546637,0.42597138205254875,null,null,"Return on Asset",{"$f":"SUM(CoS_Tariff_Revenue!$AF$81:$AJ$81)","v":427.73495433165886},{"$f":"SUM(CoS_Tariff_Revenue!$AF$45:$AJ$45)","v":661.4940350388348},null,null,null,null,null,null,null,"Number","===>","Data entries"]
[{"$f":"ROW()","v":24},null,"Tax",{"$f":"CoS_Tariff_Revenue!$F$82","v":59.667289144423535},{"$f":"CoS_Tariff_Revenue!$F$46","v":59.66728914442352},4.4888098091750449E-2,4.48880980917504E-2,null,null,"Tax",{"$f":"SUM(CoS_Tariff_Revenue!$AF$82:$AJ$82)","v":65.825469960380971},{"$f":"SUM(CoS_Tariff_Revenue!$AF$46:$AJ$46)","v":69.037057042173842},null,null,null,null,null,null,null,"Number","===>","Number or texts that are linked to other sheet"]
[{"$f":"ROW()","v":25},null,"Imputation Credits",{"$f":"CoS_Tariff_Revenue!$F$83","v":-29.833644572211767},{"$f":"CoS_Tariff_Revenue!$F$47","v":-29.83364457221176},-2.2444049045875224E-2,-2.24440490458752E-2,null,null,"Imputation Credits",{"$f":"SUM(CoS_Tariff_Revenue!$AF$83:$AJ$83)","v":-32.912734980190486},{"$f":"SUM(CoS_Tariff_Revenue!$AF$47:$AJ$47)","v":-34.518528521086921},null,null,null,null,null,null,null,"Number","===>","Contains formula that is not consistent with the others in the same row"]
[{"$f":"ROW()","v":26},null,"Cost of Service",{"$f":"SUM(D20:D25)","v":1329.245204875125},{"$f":"SUM(E20:E25)","v":1329.2452048751261},1,1,null,null,"Cost of Service",{"$f":"SUM(K20:K25)","v":1476.1849295700624},{"$f":"SUM(L20:L25)","v":1553.0761439710777},null,null,null,null,null,null,null,"-Number","===>","Excel formatting for negative number"]
[{"$f":"ROW()","v":27},null,"less non-reference cost of service",{"$f":"CoS_Tariff_Revenue!F86","v":-39.877356146253746},{"$f":"CoS_Tariff_Revenue!F50","v":-39.877356146253788},null,null,null,null,"less non-reference cost of service",{"$f":"SUM(CoS_Tariff_Revenue!$AF$86:$AJ$86)","v":-44.285547887101878},{"$f":"SUM(CoS_Tariff_Revenue!$AF$50:$AJ$50)","v":-46.592284319132325}]
[{"$f":"ROW()","v":28},null,"add back SUG",{"$f":"CoS_Tariff_Revenue!F87","v":3.2908568472609034},{"$f":"CoS_Tariff_Revenue!F51","v":3.2908568472609026},null,null,null,null,"add back SUG",{"$f":"SUM(CoS_Tariff_Revenue!$AF$87:$AJ$87)","v":3.6619579366438382},{"$f":"SUM(CoS_Tariff_Revenue!$AF$51:$AJ$51)","v":3.8563675207431025}]
[{"$f":"ROW()","v":29},null,"Rebatable Revenue",{"$f":"CoS_Tariff_Revenue!F88","v":0},{"$f":"CoS_Tariff_Revenue!F52","v":0},null,null,null,null,"Rebatable Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AF$88:$AJ$88)","v":0},{"$f":"SUM(CoS_Tariff_Revenue!$AF$52:$AJ$52)","v":0}]
[{"$f":"ROW()","v":30},null,"Total Unsmooth Revenue",{"$f":"SUM(D26:D29)","v":1292.6587055761322},{"$f":"SUM(E26:E29)","v":1292.6587055761333},null,null,null,null,"Total Unsmooth Revenue",{"$f":"SUM(K26:K29)","v":1435.5613396196043},{"$f":"SUM(L26:L29)","v":1510.3402271726884}]
[{"$f":"ROW()","v":31},null,"Total Tariff Revenue",{"$f":"CoS_Tariff_Revenue!$F$90","v":1292.6587055661341},{"$f":"CoS_Tariff_Revenue!$F$54","v":1292.6587055661339},null,null,null,null,"Total Tariff Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AF$90:$AJ$90)","v":1437.6846952435299},{"$f":"SUM(CoS_Tariff_Revenue!$AF$54:$AJ$54)","v":1513.6390920582844}]
[{"$f":"ROW()","v":32},null,"Check:",{"$f":"IF(ROUND(D30-D31,5)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(E30-E31,5)=0,\"OK\",\"Wrong\")","v":"OK"},null,null,null,null,"Difference (Unsmooth Revenue-Tariff Revenue)",{"$f":"K26-K31","v":38.500234326532564},{"$f":"L26-L31","v":39.437051912793322}]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34}]
["Check on Building Block"]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},{"$f":"\"PV of Regulatory Revenue [m$ \"&Inputs!$E$32&\"]\"","v":"PV of Regulatory Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":38},null,"Asset Opening Value",{"$f":"-CoS_Tariff_Revenue!$F$117","v":3239.6040038111296}]
[{"$f":"ROW()","v":39},null,"Asset Residual Value",{"$f":"-CoS_Tariff_Revenue!$F$119","v":-2470.372348388003}]
[{"$f":"ROW()","v":40},null,"Opex",{"$f":"-CoS_Tariff_Revenue!$F$113","v":410.78585474012255}]
[{"$f":"ROW()","v":41},null,"Capex",{"$f":"-CoS_Tariff_Revenue!$F$118","v":119.3940501396644}]
[{"$f":"ROW()","v":42},null,"Tax",{"$f":"-CoS_Tariff_Revenue!$F$114","v":59.66728914442352}]
[{"$f":"ROW()","v":43},null,"Imputation Credits",{"$f":"-CoS_Tariff_Revenue!$F$115","v":-29.83364457221176}]
[{"$f":"ROW()","v":44},null,"Regulatory Revenue",{"$f":"SUM(D38:D43)","v":1329.245204875125}]
[{"$f":"ROW()","v":45},null,"Check:",{"$f":"IF(ROUND(D26-D44,8)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":46}]
["PV of Forecast Revenue",null,null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,{"$f":"\"Real at \"&Inputs!$E$32&\" [m$]\"","v":"Real at 31/12/2019 [m$]"},"Nominal [m$]"]
[{"$f":"ROW()","v":49},{"$f":"\"PV of Forecast Revenue [m$ \"&Inputs!$E$32&\"]\"","v":"PV of Forecast Revenue [m$ 31/12/2019]"},null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":50},null,"Capacity Reservation",{"$f":"CoS_Tariff_Revenue!$F210","v":1201.7287097767537},null,null,null,null,null,"Capacity Reservation",{"$f":"SUM(CoS_Tariff_Revenue!$AF$210:$AJ$210)","v":1336.549737927377},{"$f":"SUM(CoS_Tariff_Revenue!$AF$200:$AJ$200)","v":1407.1593845631512}]
[{"$f":"ROW()","v":51},null,"Commodity",{"$f":"CoS_Tariff_Revenue!$F211","v":90.929995789380683},null,null,null,null,null,"Commodity",{"$f":"SUM(CoS_Tariff_Revenue!$AF$211:$AJ$211)","v":101.13495731615302},{"$f":"SUM(CoS_Tariff_Revenue!$AF$201:$AJ$201)","v":106.4797074951333}]
[{"$f":"ROW()","v":52},null,"Regulated Revenue",{"$f":"CoS_Tariff_Revenue!$F212","v":1292.6587055661341},null,null,null,null,null,"Regulated Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AF$212:$AJ$212)","v":1437.6846952435299},{"$f":"SUM(CoS_Tariff_Revenue!$AF$202:$AJ$202)","v":1513.6390920582844}]
[{"$f":"ROW()","v":53},null,"Check:",{"$f":"IF(ROUND(D30-D52,5)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
["Forecast Tariff",null,null,{"$f":"CoS_Tariff_Revenue!AF$6","v":2021},{"$f":"CoS_Tariff_Revenue!AG$6","v":2022},{"$f":"CoS_Tariff_Revenue!AH$6","v":2023},{"$f":"CoS_Tariff_Revenue!AI$6","v":2024},{"$f":"CoS_Tariff_Revenue!AJ$6","v":2025}]
[null,null,null,"Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[{"$f":"ROW()","v":58},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":59},{"$f":"\"Tariff [$/GJ/day \"&Inputs!$E$32&\"]\"","v":"Tariff [$/GJ/day 31/12/2019]"}]
[{"$f":"ROW()","v":60},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AF$223","v":0.95910993420683721},{"$f":"CoS_Tariff_Revenue!AG$223","v":0.95910993420683721},{"$f":"CoS_Tariff_Revenue!AH$223","v":0.95910993420683721},{"$f":"CoS_Tariff_Revenue!AI$223","v":0.95910993420683721},{"$f":"CoS_Tariff_Revenue!AJ$223","v":0.95910993420683721}]
[{"$f":"ROW()","v":61},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AF$224","v":8.8937479403529168E-2},{"$f":"CoS_Tariff_Revenue!AG$224","v":8.8937479403529168E-2},{"$f":"CoS_Tariff_Revenue!AH$224","v":8.8937479403529168E-2},{"$f":"CoS_Tariff_Revenue!AI$224","v":8.8937479403529168E-2},{"$f":"CoS_Tariff_Revenue!AJ$224","v":8.8937479403529168E-2}]
[{"$f":"ROW()","v":62},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AF$225","v":1.0480474136103661},{"$f":"CoS_Tariff_Revenue!AG$225","v":1.0480474136103664},{"$f":"CoS_Tariff_Revenue!AH$225","v":1.0480474136103664},{"$f":"CoS_Tariff_Revenue!AI$225","v":1.0480474136103666},{"$f":"CoS_Tariff_Revenue!AJ$225","v":1.0480474136103664}]
[{"$f":"ROW()","v":63},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":64},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$32&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2019]"}]
[{"$f":"ROW()","v":65},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AF$233","v":6.8556821601632387E-4},{"$f":"CoS_Tariff_Revenue!AG$233","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AH$233","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AI$233","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AJ$233","v":6.8556821601632398E-4}]
[{"$f":"ROW()","v":66},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AF$234","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AG$234","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AH$234","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AI$234","v":6.357217970230819E-5},{"$f":"CoS_Tariff_Revenue!AJ$234","v":6.3572179702308203E-5}]
[{"$f":"ROW()","v":67},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AF$235","v":7.4914039571863204E-4},{"$f":"CoS_Tariff_Revenue!AG$235","v":7.4914039571863215E-4},{"$f":"CoS_Tariff_Revenue!AH$235","v":7.4914039571863204E-4},{"$f":"CoS_Tariff_Revenue!AI$235","v":7.4914039571863226E-4},{"$f":"CoS_Tariff_Revenue!AJ$235","v":7.4914039571863215E-4}]
[{"$f":"ROW()","v":68},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":69},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$32&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2019]"}]
[{"$f":"ROW()","v":70},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AF$243","v":6.8556821601632387E-4},{"$f":"CoS_Tariff_Revenue!AG$243","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AH$243","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AI$243","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AJ$243","v":6.8556821601632398E-4}]
[{"$f":"ROW()","v":71},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AF$244","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AG$244","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AH$244","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AI$244","v":6.357217970230819E-5},{"$f":"CoS_Tariff_Revenue!AJ$244","v":6.3572179702308203E-5}]
[{"$f":"ROW()","v":72},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AF$245","v":7.4914039571863204E-4},{"$f":"CoS_Tariff_Revenue!AG$245","v":7.4914039571863215E-4},{"$f":"CoS_Tariff_Revenue!AH$245","v":7.4914039571863204E-4},{"$f":"CoS_Tariff_Revenue!AI$245","v":7.4914039571863226E-4},{"$f":"CoS_Tariff_Revenue!AJ$245","v":7.4914039571863215E-4}]
[{"$f":"ROW()","v":73}]
["Reference Tariff",null,null,{"$f":"IF(Tariff_Variation!E$58=\"\",\"\",Tariff_Variation!E$58)","v":2021},{"$f":"IF(Tariff_Variation!F$58=\"\",\"\",Tariff_Variation!F$58)","v":""},{"$f":"IF(Tariff_Variation!G$58=\"\",\"\",Tariff_Variation!G$58)","v":""},{"$f":"IF(Tariff_Variation!H$58=\"\",\"\",Tariff_Variation!H$58)","v":""},{"$f":"IF(Tariff_Variation!I$58=\"\",\"\",Tariff_Variation!I$58)","v":""}]
[null,null,null,{"$f":"IF(Tariff_Variation!E$59=\"\",\"\",Tariff_Variation!E$59)","v":"Jan-Dec"},{"$f":"IF(Tariff_Variation!F$59=\"\",\"\",Tariff_Variation!F$59)","v":""},{"$f":"IF(Tariff_Variation!G$59=\"\",\"\",Tariff_Variation!G$59)","v":""},{"$f":"IF(Tariff_Variation!H$59=\"\",\"\",Tariff_Variation!H$59)","v":""},{"$f":"IF(Tariff_Variation!I$59=\"\",\"\",Tariff_Variation!I$59)","v":""}]
[{"$f":"ROW()","v":76},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":77},"Tariff [$/GJ/day]"]
[{"$f":"ROW()","v":78},null,"Capacity Reservation Tariff",{"$f":"IF(Tariff_Variation!E$62=\"\",\"\",Tariff_Variation!E$62)","v":""},{"$f":"IF(Tariff_Variation!F$62=\"\",\"\",Tariff_Variation!F$62)","v":""},{"$f":"IF(Tariff_Variation!G$62=\"\",\"\",Tariff_Variation!G$62)","v":""},{"$f":"IF(Tariff_Variation!H$62=\"\",\"\",Tariff_Variation!H$62)","v":""},{"$f":"IF(Tariff_Variation!I$62=\"\",\"\",Tariff_Variation!I$62)","v":""}]
[{"$f":"ROW()","v":79},null,"Commodity Tariff",{"$f":"IF(Tariff_Variation!E$63=\"\",\"\",Tariff_Variation!E$63)","v":""},{"$f":"IF(Tariff_Variation!F$63=\"\",\"\",Tariff_Variation!F$63)","v":""},{"$f":"IF(Tariff_Variation!G$63=\"\",\"\",Tariff_Variation!G$63)","v":""},{"$f":"IF(Tariff_Variation!H$63=\"\",\"\",Tariff_Variation!H$63)","v":""},{"$f":"IF(Tariff_Variation!I$63=\"\",\"\",Tariff_Variation!I$63)","v":""}]
[{"$f":"ROW()","v":80},null,"Total Tariff",{"$f":"IF(Tariff_Variation!E$64=\"\",\"\",Tariff_Variation!E$64)","v":""},{"$f":"IF(Tariff_Variation!F$64=\"\",\"\",Tariff_Variation!F$64)","v":""},{"$f":"IF(Tariff_Variation!G$64=\"\",\"\",Tariff_Variation!G$64)","v":""},{"$f":"IF(Tariff_Variation!H$64=\"\",\"\",Tariff_Variation!H$64)","v":""},{"$f":"IF(Tariff_Variation!I$64=\"\",\"\",Tariff_Variation!I$64)","v":""}]
[{"$f":"ROW()","v":81},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":82},"Tariff [$/GJ/day/km"]
[{"$f":"ROW()","v":83},null,"Capacity Reservation Tariff",{"$f":"IF(Tariff_Variation!E$68=\"\",\"\",Tariff_Variation!E$68)","v":""},{"$f":"IF(Tariff_Variation!F$68=\"\",\"\",Tariff_Variation!F$68)","v":""},{"$f":"IF(Tariff_Variation!G$68=\"\",\"\",Tariff_Variation!G$68)","v":""},{"$f":"IF(Tariff_Variation!H$68=\"\",\"\",Tariff_Variation!H$68)","v":""},{"$f":"IF(Tariff_Variation!I$68=\"\",\"\",Tariff_Variation!I$68)","v":""}]
[{"$f":"ROW()","v":84},null,"Commodity Tariff",{"$f":"IF(Tariff_Variation!E$69=\"\",\"\",Tariff_Variation!E$69)","v":""},{"$f":"IF(Tariff_Variation!F$69=\"\",\"\",Tariff_Variation!F$69)","v":""},{"$f":"IF(Tariff_Variation!G$69=\"\",\"\",Tariff_Variation!G$69)","v":""},{"$f":"IF(Tariff_Variation!H$69=\"\",\"\",Tariff_Variation!H$69)","v":""},{"$f":"IF(Tariff_Variation!I$69=\"\",\"\",Tariff_Variation!I$69)","v":""}]
[{"$f":"ROW()","v":85},null,"Total Tariff",{"$f":"IF(Tariff_Variation!E$70=\"\",\"\",Tariff_Variation!E$70)","v":""},{"$f":"IF(Tariff_Variation!F$70=\"\",\"\",Tariff_Variation!F$70)","v":""},{"$f":"IF(Tariff_Variation!G$70=\"\",\"\",Tariff_Variation!G$70)","v":""},{"$f":"IF(Tariff_Variation!H$70=\"\",\"\",Tariff_Variation!H$70)","v":""},{"$f":"IF(Tariff_Variation!I$70=\"\",\"\",Tariff_Variation!I$70)","v":""}]
[{"$f":"ROW()","v":86},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":87},"Tariff [$/GJ/day/km"]
[{"$f":"ROW()","v":88},null,"Capacity Reservation Tariff",{"$f":"IF(Tariff_Variation!E$74=\"\",\"\",Tariff_Variation!E$74)","v":""},{"$f":"IF(Tariff_Variation!F$74=\"\",\"\",Tariff_Variation!F$74)","v":""},{"$f":"IF(Tariff_Variation!G$74=\"\",\"\",Tariff_Variation!G$74)","v":""},{"$f":"IF(Tariff_Variation!H$74=\"\",\"\",Tariff_Variation!H$74)","v":""},{"$f":"IF(Tariff_Variation!I$74=\"\",\"\",Tariff_Variation!I$74)","v":""}]
[{"$f":"ROW()","v":89},null,"Commodity Tariff",{"$f":"IF(Tariff_Variation!E$75=\"\",\"\",Tariff_Variation!E$75)","v":""},{"$f":"IF(Tariff_Variation!F$75=\"\",\"\",Tariff_Variation!F$75)","v":""},{"$f":"IF(Tariff_Variation!G$75=\"\",\"\",Tariff_Variation!G$75)","v":""},{"$f":"IF(Tariff_Variation!H$75=\"\",\"\",Tariff_Variation!H$75)","v":""},{"$f":"IF(Tariff_Variation!I$75=\"\",\"\",Tariff_Variation!I$75)","v":""}]
[{"$f":"ROW()","v":90},null,"Total Tariff",{"$f":"IF(Tariff_Variation!E$76=\"\",\"\",Tariff_Variation!E$76)","v":""},{"$f":"IF(Tariff_Variation!F$76=\"\",\"\",Tariff_Variation!F$76)","v":""},{"$f":"IF(Tariff_Variation!G$76=\"\",\"\",Tariff_Variation!G$76)","v":""},{"$f":"IF(Tariff_Variation!H$76=\"\",\"\",Tariff_Variation!H$76)","v":""},{"$f":"IF(Tariff_Variation!I$76=\"\",\"\",Tariff_Variation!I$76)","v":""}]

{"sheet":"WACC","index":2,"n_rows":65,"n_cols":26,"rows_kept":65,"cut":false,"hidden":false,"merged":[[3,2,5,2]]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"}]
["WACC"]
["Ref",{"$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},{"$f":"COLUMN()","v":13},null,{"$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":"ROW()","v":4},null,"Determination of the Weighted Average Cost of Capital (WACC)",null,"DBNGP",null,"ERA",null,"DBNGP",null,"ERA",null,"ERA",null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":5},null,null,null,"AA3",null,"DD3",null,"Post DD3",null,"FD3",null,"Selected",null,"FD4\n2016","FD4\n2017","FD4\n2018","FD4\n2019","FD4\n2020","DD5\n2021","DD5\n2022","DD5\n2023","DD5\n2024","DD5\n2025"]
[{"$f":"ROW()","v":6},null,null,null,"2010-03-01",null,"2011-02-28",null,"2011-04-18",null,"31/09/2011",null,{"$f":"K6","v":"31/09/2011"},null,"2016-06-10"]
[]
[null,null,"Return on Debt"]
[{"$f":"ROW()","v":9},null,"Debt: Nominal Risk Free Rate (DRfn)",null,null,null,5.4600000000000003E-2,null,null,null,3.7999999999999999E-2,null,{"$f":"K9","v":3.7999999999999999E-2},null,1.7999999999999999E-2,{"$f":"O9","v":1.7999999999999999E-2},{"$f":"P9","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2]
[{"$f":"ROW()","v":10},null,"Debt: Real Risk Free Rate (DRfr)",null,null,null,{"$f":"((1+G9)/(G27+1))-1","v":2.7374573794447077E-2},null,null,null,{"$f":"((1+K9)/(K27+1))-1","v":1.0218978102189746E-2},null,{"$f":"K10","v":1.0218978102189746E-2},null,{"$f":"((1+O9)/(O27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+P9)/(P27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+Q9)/(Q27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+R9)/(R27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+S9)/(S27+1))-1","v":3.6478359459726217E-3}]
[{"$f":"ROW()","v":11},null,"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,null,null,null,null,null,null,null,null,null,2.1000000000000001E-2,{"$f":"O11","v":2.1000000000000001E-2},{"$f":"P11","v":2.1000000000000001E-2},{"$f":"Q11","v":2.1000000000000001E-2},{"$f":"R11","v":2.1000000000000001E-2},8.3999999999999995E-3,{"$f":"T11","v":8.3999999999999995E-3},{"$f":"U11","v":8.3999999999999995E-3},{"$f":"V11","v":8.3999999999999995E-3},{"$f":"W11","v":8.3999999999999995E-3}]
[{"$f":"ROW()","v":12},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,3.124E-2,null,null,null,3.143E-2,null,{"$f":"K12","v":3.143E-2},null,2.716E-2,{"$f":"IF(P40=\"\",O12,P40)","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,2.24E-2,2.24E-2,2.24E-2,2.24E-2,2.24E-2]
[{"$f":"ROW()","v":13},null,"Cost of Debt; Debt Issuing Cost (Disc) + Hedging Cost",null,null,null,1.25E-3,null,null,null,1.25E-3,null,{"$f":"K13","v":1.25E-3},null,{"$f":"0.125%+0.114%","v":2.3899999999999998E-3},{"$f":"O13","v":2.3899999999999998E-3},{"$f":"P13","v":2.3899999999999998E-3},2.3899999999999998E-3,2.3899999999999998E-3,2.14E-3,{"$f":"T13","v":2.14E-3},{"$f":"U13","v":2.14E-3},{"$f":"V13","v":2.14E-3},{"$f":"W13","v":2.14E-3}]
[{"$f":"ROW()","v":14},null,"Cost of Debt; Risk Margin (DRm)",null,null,null,{"$f":"SUM(G12:G13)","v":3.2489999999999998E-2},null,null,null,{"$f":"SUM(K12:K13)","v":3.2680000000000001E-2},null,{"$f":"K14","v":3.2680000000000001E-2},null,{"$f":"O11+O12+O13-O9","v":3.2549999999999996E-2},{"$f":"P11+P12+P13-P9","v":3.3689999999999998E-2},3.1689999999999996E-2,2.8780000000000003E-2,2.8649999999999998E-2,{"$f":"T11+T12+T13","v":3.2940000000000004E-2},{"$f":"U11+U12+U13","v":3.2940000000000004E-2},3.2940000000000004E-2,3.2940000000000004E-2,3.2940000000000004E-2]
[{"$f":"ROW()","v":15},null,"Nominal Cost of Debt (DPn)",null,9.7299999999999998E-2,null,{"$f":"G9+G14","v":8.7090000000000001E-2},null,9.5200000000000007E-2,null,{"$f":"K9+K14","v":7.0679999999999993E-2},null,{"$f":"K15","v":7.0679999999999993E-2},null,{"$f":"O9+O14","v":5.0549999999999998E-2},{"$f":"P9+P14","v":5.169E-2},{"$f":"Q9+Q14","v":4.9689999999999998E-2},{"$f":"R9+R14","v":4.6780000000000002E-2},{"$f":"S9+S14","v":4.6649999999999997E-2},{"$f":"T14","v":3.2940000000000004E-2},{"$f":"U14","v":3.2940000000000004E-2},3.2940000000000004E-2,3.2940000000000004E-2,3.2940000000000004E-2]
[]
[null,null,"Return on Equity"]
[{"$f":"ROW()","v":18},null,"Equity: Nominal Risk Free Rate (ERfn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4000000000000003E-3,{"$f":"T18","v":7.4000000000000003E-3},7.4000000000000003E-3,7.4000000000000003E-3,7.4000000000000003E-3]
[{"$f":"ROW()","v":19},null,"Australian Market Risk Premium (Rp)",null,null,null,0.06,null,null,null,0.06,null,{"$f":"K19","v":0.06},null,7.3999999999999996E-2,{"$f":"O19","v":7.3999999999999996E-2},{"$f":"P19","v":7.3999999999999996E-2},{"$f":"Q19","v":7.3999999999999996E-2},{"$f":"R19","v":7.3999999999999996E-2},0.06,0.06,0.06,0.06,0.06]
[{"$f":"ROW()","v":20},null,"Equity Beta (Be)",null,null,null,0.8,null,null,null,0.8,null,{"$f":"K20","v":0.8},null,0.7,{"$f":"O20","v":0.7},{"$f":"P20","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":21},null,"Nominal Pre Tax Cost of Equity (EPn)",null,0.13500000000000001,null,{"$f":"G22/(1-G28*(1-G29))","v":0.11944121071012806},null,0.125,null,{"$f":"K22/(1-K28*(1-K29))","v":0.11096774193548387},null,{"$f":"K21","v":0.11096774193548387},null,{"$f":"O22/(1-O28*(1-O29))","v":8.5121951219512174E-2},8.5121951219512174E-2,8.5121951219512174E-2,8.5121951219512174E-2,8.5121951219512174E-2,5.8117647058823531E-2,5.8117647058823531E-2,5.8117647058823531E-2,5.8117647058823531E-2,5.8117647058823531E-2]
[{"$f":"ROW()","v":22},null,"Nominal After Tax Cost of Equity (EAn)",null,null,null,{"$f":"G9+G19*G20","v":0.1026},null,null,null,{"$f":"K9+K19*K20","v":8.5999999999999993E-2},null,{"$f":"K22","v":8.5999999999999993E-2},null,{"$f":"O9+O19*O20","v":6.9799999999999987E-2},{"$f":"P9+P19*P20","v":6.9799999999999987E-2},{"$f":"Q9+Q19*Q20","v":6.9799999999999987E-2},{"$f":"R9+R19*R20","v":6.9799999999999987E-2},{"$f":"S9+S19*S20","v":6.9799999999999987E-2},{"$f":"T18+T19*T20","v":4.9399999999999999E-2},{"$f":"U18+U19*U20","v":4.9399999999999999E-2},4.9399999999999999E-2,4.9399999999999999E-2,4.9399999999999999E-2]
[]
[null,null,"Other Parameter"]
[{"$f":"ROW()","v":25},null,"Debt Proportion (D)",null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,{"$f":"O25","v":0.6},0.6,0.6,0.6,0.55000000000000004,{"$f":"T25","v":0.55000000000000004},{"$f":"U25","v":0.55000000000000004},{"$f":"V25","v":0.55000000000000004},{"$f":"W25","v":0.55000000000000004}]
[{"$f":"ROW()","v":26},null,"Equity Proportion (E)",null,0.4,null,{"$f":"1-G25","v":0.4},null,0.4,null,{"$f":"1-K25","v":0.4},null,0.4,null,{"$f":"1-O25","v":0.4},{"$f":"1-P25","v":0.4},0.4,0.4,0.4,{"$f":"1-T25","v":0.44999999999999996},{"$f":"1-U25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":27},null,"Inflation Rate for WACC (I)",null,2.52E-2,null,2.6499999999999999E-2,null,2.5700000000000001E-2,null,2.75E-2,null,{"$f":"K27","v":2.75E-2},null,1.43E-2,{"$f":"O27","v":1.43E-2},{"$f":"P27","v":1.43E-2},1.43E-2,1.43E-2,1.29E-2,{"$f":"T27","v":1.29E-2},{"$f":"U27","v":1.29E-2},{"$f":"V27","v":1.29E-2},{"$f":"W27","v":1.29E-2}]
[{"$f":"ROW()","v":28},null,"Corporate Tax Rate (T)",null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,{"$f":"O28","v":0.3},0.3,0.3,0.3,0.3,{"$f":"T28","v":0.3},{"$f":"U28","v":0.3},{"$f":"V28","v":0.3},{"$f":"W28","v":0.3}]
[{"$f":"ROW()","v":29},null,"Franking Credit (g)",null,0,null,0.53,null,0,null,0.25,null,0.25,null,0.4,0.4,0.4,0.4,0.4,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":30},null,"Imputation Adj (G)",null,{"$f":"(1-E28)/(1-E28*(1-E29))","v":1},null,{"$f":"(1-G28)/(1-G28*(1-G29))","v":0.81490104772991845},null,null,null,{"$f":"(1-K28)/(1-K28*(1-K29))","v":0.90322580645161277},null,0.90322580645161277,null,{"$f":"(1-O28)/(1-O28*(1-O29))","v":0.85365853658536572},{"$f":"(1-P28)/(1-P28*(1-P29))","v":0.85365853658536572},0.85365853658536572,0.85365853658536572,0.85365853658536572,{"$f":"(1-T28)/(1-T28*(1-T29))","v":0.82352941176470584},{"$f":"(1-U28)/(1-U28*(1-U29))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584]
[]
[{"$f":"ROW()","v":32},null,"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":33},null,"Nominal Pre Tax WACC (WPn)",null,{"$f":"E21*(1/(1-E28*(1-E29))*E26)+E15*E25","v":0.13552285714285714},null,{"$f":"G21*G26+G15*G25","v":0.10003048428405123},null,{"$f":"I21*(1/(1-I28*(1-I29))*I26)+I15*I25","v":0.12854857142857146},null,{"$f":"K21*K26+K15*K25","v":8.6795096774193545E-2},null,8.6795096774193545E-2,null,{"$f":"O21*O26+O15*O25","v":6.4378780487804876E-2},6.5062780487804867E-2,6.3862780487804874E-2,6.2116780487804876E-2,6.2038780487804868E-2,4.4269941176470595E-2,4.4269941176470595E-2,4.4269941176470595E-2,4.4269941176470595E-2,4.4269941176470595E-2]
[{"$f":"ROW()","v":34},null,"Real Pre Tax WACC (WPr)",null,{"$f":"(1+E33)/(1+E27)- 1","v":0.10761105846942765},null,{"$f":"(1+G33)/(1+G27)-1","v":7.1632230184170753E-2},null,{"$f":"(1+I33)/(1+I27)- 1","v":0.10027159152634435},null,{"$f":"(1+K33)/(1+K27)-1","v":5.770812338121023E-2},null,5.770812338121023E-2,null,{"$f":"(1+O33)/(1+O27)-1","v":4.9372750160509682E-2},5.0047106859711032E-2,4.8864024931287497E-2,4.7142640725431173E-2,4.70657404000836E-2,3.0970422723339608E-2,3.0970422723339608E-2,3.0970422723339608E-2,3.0970422723339608E-2,3.0970422723339608E-2]
[{"$f":"ROW()","v":35},null,"WACC:  Vanilla"]
[{"$f":"ROW()","v":36},null,"Nominal After Tax WACC (WVAn)",null,null,null,{"$f":"G25*G15+G26*G22","v":9.3294000000000002E-2},null,null,null,{"$f":"K25*K15+K26*K22","v":7.6807999999999987E-2},null,7.6807999999999987E-2,null,{"$f":"O25*O15+O26*O22","v":5.8249999999999996E-2},5.8934E-2,5.7733999999999994E-2,5.5987999999999996E-2,5.5909999999999994E-2,4.0347000000000001E-2,4.0347000000000001E-2,4.0347000000000001E-2,4.0347000000000001E-2,4.0347000000000001E-2]
[{"$f":"ROW()","v":37},null,"Real After Tax WACC (WVAr)",null,null,null,{"$f":"(1+G36)/(1+G27)-1","v":6.506965416463717E-2},null,null,null,{"$f":"(1+K36)/(1+K27)-1","v":4.7988321167883097E-2},null,4.7988321167883097E-2,null,{"$f":"(1+O36)/(1+O27)-1","v":4.3330375628512163E-2},4.4004732327713736E-2,4.2821650399290201E-2,4.1100266193433876E-2,4.1023365868086303E-2,2.7097442985487108E-2,2.7097442985487108E-2,2.7097442985487108E-2,2.7097442985487108E-2,2.7097442985487108E-2]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":40},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44","v":2.716E-2},{"$f":"P44","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"T44","v":2.24E-2},{"$f":"IF(Inputs!AE12=\"\",\"\",Inputs!AE12)","v":""},{"$f":"IF(Inputs!AF12=\"\",\"\",Inputs!AF12)","v":""},{"$f":"IF(Inputs!AG12=\"\",\"\",Inputs!AG12)","v":""},{"$f":"IF(Inputs!AH12=\"\",\"\",Inputs!AH12)","v":""}]
[{"$f":"ROW()","v":41},null,"Modelled DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O40=\"\",N41,O40)","v":2.716E-2},{"$f":"IF(P40=\"\",O41,P40)","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"IF(T40=\"\",S41,T40)","v":2.24E-2},2.24E-2,{"$f":"IF(V40=\"\",U41,V40)","v":2.24E-2},{"$f":"IF(W40=\"\",V41,W40)","v":2.24E-2},{"$f":"IF(X40=\"\",W41,X40)","v":2.24E-2}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,"Annual Update of Debt Risk Premium",null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"O43+1","v":2017},{"$f":"P43+1","v":2018},2019,2020,2021,{"$f":"T43+1","v":2022},{"$f":"U43+1","v":2023},2024,2025]
[{"$f":"ROW()","v":44},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(O47:O66),5)","v":2.716E-2},{"$f":"ROUND(AVERAGE(P47:P66),5)","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"IF(T51=\"\",\"\",ROUND(AVERAGE(T47:T66),5))","v":2.24E-2},{"$f":"IF(U50=\"\",\"\",ROUND(AVERAGE(U47:U66),5))","v":""},{"$f":"IF(V49=\"\",\"\",ROUND(AVERAGE(V47:V66),5))","v":""},{"$f":"IF(W48=\"\",\"\",ROUND(AVERAGE(W47:W66),5))","v":""},{"$f":"IF(X47=\"\",\"\",ROUND(AVERAGE(X47:X66),5))","v":""},null,"This number is automatically populated when the annual DRP at Inputs sheet, Row 11 is updated"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,"Annual Debt Risk Premium, Year",null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"O46+1","v":2017},{"$f":"P46+1","v":2018},2019,2020,2021,{"$f":"T46+1","v":2022},{"$f":"U46+1","v":2023},2024,2025]
[{"$f":"ROW()","v":47},null,{"$f":"C48+1","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AH$11=\"\",\"\",Inputs!AH$11)","v":""}]
[{"$f":"ROW()","v":48},null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AG$11=\"\",\"\",Inputs!AG$11)","v":""},{"$f":"W48","v":""}]
[{"$f":"ROW()","v":49},null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AF$11=\"\",\"\",Inputs!AF$11)","v":""},{"$f":"V49","v":""},""]
[{"$f":"ROW()","v":50},null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AE$11=\"\",\"\",Inputs!AE$11)","v":""},{"$f":"U50","v":""},{"$f":"V50","v":""},{"$f":"W50","v":""}]
[{"$f":"ROW()","v":51},null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.515E-2,{"$f":"T51","v":1.515E-2},{"$f":"U51","v":1.515E-2},{"$f":"V51","v":1.515E-2},{"$f":"W51","v":1.515E-2}]
[{"$f":"ROW()","v":52},null,{"$f":"C53+1","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9949999999999999E-2,{"$f":"S52","v":1.9949999999999999E-2},{"$f":"T52","v":1.9949999999999999E-2},1.9949999999999999E-2,1.9949999999999999E-2,1.9949999999999999E-2]
[{"$f":"ROW()","v":53},null,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.712E-2,{"$f":"R53","v":1.712E-2},1.712E-2,{"$f":"T53","v":1.712E-2},1.712E-2,1.712E-2,1.712E-2]
[{"$f":"ROW()","v":54},null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7559999999999999E-2,{"$f":"Q54","v":1.7559999999999999E-2},1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2]
[{"$f":"ROW()","v":55},null,2017,null,null,null,null,null,null,null,null,null,null,null,null,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2]
[{"$f":"ROW()","v":56},null,2016,null,null,null,null,null,null,null,null,null,null,null,2.6120000000000001E-2,{"$f":"O56","v":2.6120000000000001E-2},2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,{"$f":"T56","v":2.6120000000000001E-2},{"$f":"U56","v":2.6120000000000001E-2},{"$f":"V56","v":2.6120000000000001E-2},{"$f":"W56","v":2.6120000000000001E-2}]
[{"$f":"ROW()","v":57},null,2015,null,null,null,null,null,null,null,null,null,null,null,2.07E-2,{"$f":"O57","v":2.07E-2},2.07E-2,2.07E-2,2.07E-2,2.07E-2,{"$f":"T57","v":2.07E-2},2.07E-2,2.07E-2]
[{"$f":"ROW()","v":58},null,2014,null,null,null,null,null,null,null,null,null,null,null,2.2509999999999999E-2,{"$f":"O58","v":2.2509999999999999E-2},2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,{"$f":"T58","v":2.2509999999999999E-2},2.2509999999999999E-2]
[{"$f":"ROW()","v":59},null,2013,null,null,null,null,null,null,null,null,null,null,null,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2]
[{"$f":"ROW()","v":60},null,2012,null,null,null,null,null,null,null,null,null,null,null,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2]
[{"$f":"ROW()","v":61},null,2011,null,null,null,null,null,null,null,null,null,null,null,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2]
[{"$f":"ROW()","v":62},null,2010,null,null,null,null,null,null,null,null,null,null,null,2.1250000000000002E-2,{"$f":"O62","v":2.1250000000000002E-2},{"$f":"P62","v":2.1250000000000002E-2},{"$f":"Q62","v":2.1250000000000002E-2}]
[{"$f":"ROW()","v":63},null,2009,null,null,null,null,null,null,null,null,null,null,null,4.6240000000000003E-2,4.6240000000000003E-2,4.6240000000000003E-2]
[{"$f":"ROW()","v":64},null,{"$f":"C65+1","v":2008},null,null,null,null,null,null,null,null,null,null,null,3.7560000000000003E-2,3.7560000000000003E-2]
[{"$f":"ROW()","v":65},null,2007,null,null,null,null,null,null,null,null,null,null,null,1.1299999999999999E-2]

{"sheet":"Inputs","index":3,"n_rows":3305,"n_cols":34,"rows_kept":3305,"cut":false,"hidden":false,"merged":[[2873,8,2873,12],[2873,13,2873,18],[2873,19,2873,23],[2873,24,2873,28],[2884,8,2884,12],[2884,13,2884,18],[2884,19,2884,23],[2884,24,2884,28],[2895,8,2895,12],[2895,13,2895,18],[2895,19,2895,23],[2895,24,2895,28],[2906,8,2906,12],[2906,13,2906,18],[2906,19,2906,23],[2906,24,2906,28],[2818,8,2818,12],[2818,13,2818,18],[2818,19,2818,23],[2818,24,2818,28],[2829,8,2829,12],[2829,13,2829,18],[2829,19,2829,23],[2829,24,2829,28],[2840,8,2840,12],[2840,13,2840,18],[2840,19,2840,23],[2840,24,2840,28],[2851,8,2851,12],[2851,13,2851,18],[2851,19,2851,23],[2851,24,2851,28],[2862,8,2862,12],[2862,13,2862,18],[2862,19,2862,23],[2862,24,2862,28],[2763,8,2763,12],[2763,13,2763,18],[2763,19,2763,23],[2763,24,2763,28],[2774,8,2774,12],[2774,13,2774,18],[2774,19,2774,23],[2774,24,2774,28],[2785,8,2785,12],[2785,13,2785,18],[2785,19,2785,23],[2785,24,2785,28],[2796,8,2796,12],[2796,13,2796,18],[2796,19,2796,23],[2796,24,2796,28],[2807,8,2807,12],[2807,13,2807,18],[2807,19,2807,23],[2807,24,2807,28],[2708,8,2708,12],[2708,13,2708,18],[2708,19,2708,23],[2708,24,2708,28],[2719,8,2719,12],[2719,13,2719,18],[2719,19,2719,23],[2719,24,2719,28],[2730,8,2730,12],[2730,13,2730,18],[2730,19,2730,23],[2730,24,2730,28],[2741,8,2741,12],[2741,13,2741,18],[2741,19,2741,23],[2741,24,2741,28],[2752,8,2752,12],[2752,13,2752,18],[2752,19,2752,23],[2752,24,2752,28],[2675,19,2675,23],[2675,24,2675,28],[2686,8,2686,12],[2686,13,2686,18],[2686,19,2686,23],[2686,24,2686,28],[2697,8,2697,12],[2697,13,2697,18],[2697,19,2697,23],[2697,24,2697,28],[1674,8,1674,12],[1674,13,1674,18],[1674,19,1674,23],[1674,24,1674,28],[1685,8,1685,12],[1685,13,1685,18],[1685,19,1685,23],[1685,24,1685,28],[2209,24,2209,28],[2220,24,2220,28],[2231,24,2231,28],[2242,24,2242,28],[2253,24,2253,28],[2264,24,2264,28],[2275,24,2275,28],[2286,24,2286,28],[2297,24,2297,28],[2308,24,2308,28],[2319,24,2319,28],[2330,24,2330,28],[2341,24,2341,28],[2352,24,2352,28],[1619,8,1619,12],[1619,13,1619,18],[1619,19,1619,23],[1619,24,1619,28],[1630,8,1630,12],[1630,13,1630,18],[1630,19,1630,23],[1630,24,1630,28],[1641,8,1641,12],[1641,13,1641,18],[1641,19,1641,23],[1641,24,1641,28],[1652,8,1652,12],[1652,13,1652,18],[1652,19,1652,23],[1652,24,1652,28],[1663,8,1663,12],[1663,13,1663,18],[1663,19,1663,23],[1663,24,1663,28],[1564,8,1564,12],[1564,13,1564,18],[1564,19,1564,23],[1564,24,1564,28],[1575,8,1575,12],[1575,13,1575,18],[1575,19,1575,23],[1575,24,1575,28],[1586,8,1586,12],[1586,13,1586,18],[1586,19,1586,23],[1586,24,1586,28],[1597,8,1597,12],[1597,13,1597,18],[1597,19,1597,23],[1597,24,1597,28],[1608,8,1608,12],[1608,13,1608,18],[1608,19,1608,23],[1608,24,1608,28],[1509,8,1509,12],[1509,13,1509,18],[1509,19,1509,23],[1509,24,1509,28],[1520,8,1520,12],[1520,13,1520,18],[1520,19,1520,23],[1520,24,1520,28],[1531,8,1531,12],[1531,13,1531,18],[1531,19,1531,23],[1531,24,1531,28],[1542,8,1542,12],[1542,13,1542,18],[1542,19,1542,23],[1542,24,1542,28],[1553,8,1553,12],[1553,13,1553,18],[1553,19,1553,23],[1553,24,1553,28],[1454,8,1454,12],[1454,13,1454,18],[1454,19,1454,23],[1454,24,1454,28],[1465,8,1465,12],[1465,13,1465,18],[1465,19,1465,23],[1465,24,1465,28],[1476,8,1476,12],[1476,13,1476,18],[1476,19,1476,23],[1476,24,1476,28],[1487,8,1487,12],[1487,13,1487,18],[1487,19,1487,23],[1487,24,1487,28],[1498,8,1498,12],[1498,13,1498,18],[1498,19,1498,23],[1498,24,1498,28],[2363,24,2363,28],[2374,24,2374,28],[3150,24,3150,28],[2385,24,2385,28],[2396,24,2396,28],[2407,24,2407,28],[2418,24,2418,28],[2919,24,2919,28],[2930,24,2930,28],[2941,24,2941,28],[2952,24,2952,28],[2963,24,2963,28],[2431,24,2431,28],[2629,8,2629,12],[2629,13,2629,18],[2629,19,2629,23],[2629,24,2629,28],[2640,8,2640,12],[2640,13,2640,18],[2640,19,2640,23],[2640,24,2640,28],[2651,8,2651,12],[2651,13,2651,18],[2651,19,2651,23],[2651,24,2651,28],[2662,8,2662,12],[2662,13,2662,18],[2662,19,2662,23],[2662,24,2662,28],[3095,8,3095,12],[2974,24,2974,28],[2985,24,2985,28],[2996,24,2996,28],[3007,24,3007,28],[3018,24,3018,28],[3029,24,3029,28],[3040,24,3040,28],[3051,24,3051,28],[3062,24,3062,28],[3073,24,3073,28],[3084,24,3084,28],[3095,24,3095,28],[2930,8,2930,12],[2574,8,2574,12],[2574,13,2574,18],[2574,19,2574,23],[2574,24,2574,28],[2585,8,2585,12],[2585,13,2585,18],[2585,19,2585,23],[2585,24,2585,28],[2596,8,2596,12],[2596,13,2596,18],[2596,19,2596,23],[2596,24,2596,28],[2607,8,2607,12],[2607,13,2607,18],[2607,19,2607,23],[2607,24,2607,28],[2618,8,2618,12],[2675,8,2675,12],[2675,13,2675,18],[2618,13,2618,18],[2618,19,2618,23],[2618,24,2618,28],[2519,8,2519,12],[2519,13,2519,18],[2519,19,2519,23],[2519,24,2519,28],[2530,8,2530,12],[2530,13,2530,18],[2530,19,2530,23],[2530,24,2530,28],[2541,8,2541,12],[2541,13,2541,18],[2541,19,2541,23],[2541,24,2541,28],[2552,8,2552,12],[2552,13,2552,18],[2552,19,2552,23],[2552,24,2552,28],[2563,8,2563,12],[2563,13,2563,18],[2563,19,2563,23],[2563,24,2563,28],[2464,8,2464,12],[2464,13,2464,18],[2464,19,2464,23],[2464,24,2464,28],[2475,8,2475,12],[2475,13,2475,18],[2475,19,2475,23],[2475,24,2475,28],[2486,8,2486,12],[2486,13,2486,18],[2486,19,2486,23],[2486,24,2486,28],[2497,8,2497,12],[2497,13,2497,18],[2497,19,2497,23],[2497,24,2497,28],[2508,8,2508,12],[2508,13,2508,18],[2508,19,2508,23],[2508,24,2508,28],[2442,8,2442,12],[2442,13,2442,18],[2442,19,2442,23],[2442,24,2442,28],[2453,8,2453,12],[2453,13,2453,18],[2453,19,2453,23],[2453,24,2453,28],[2407,8,2407,12],[2407,13,2407,18],[2407,19,2407,23],[2418,8,2418,12],[2418,13,2418,18],[2418,19,2418,23],[2431,8,2431,12],[2431,13,2431,18],[2431,19,2431,23],[2341,8,2341,12],[2341,13,2341,18],[2341,19,2341,23],[2352,8,2352,12],[2352,13,2352,18],[2352,19,2352,23],[2363,8,2363,12],[2363,13,2363,18],[2363,19,2363,23],[2374,8,2374,12],[2374,13,2374,18],[2374,19,2374,23],[2385,8,2385,12],[2385,13,2385,18],[2385,19,2385,23],[2396,8,2396,12],[2396,13,2396,18],[2396,19,2396,23],[2275,8,2275,12],[2275,13,2275,18],[2275,19,2275,23],[2286,8,2286,12],[2286,13,2286,18],[2286,19,2286,23],[2297,8,2297,12],[2297,13,2297,18],[2297,19,2297,23],[2308,8,2308,12],[2308,13,2308,18],[2308,19,2308,23],[2319,8,2319,12],[2319,13,2319,18],[2319,19,2319,23],[2330,8,2330,12],[2330,13,2330,18],[2330,19,2330,23],[2209,8,2209,12],[2209,13,2209,18],[2209,19,2209,23],[2220,8,2220,12],[2220,13,2220,18],[2220,19,2220,23],[2231,8,2231,12],[2231,13,2231,18],[2231,19,2231,23],[2242,8,2242,12],[2242,13,2242,18],[2242,19,2242,23],[2253,8,2253,12],[2253,13,2253,18],[2253,19,2253,23],[2264,8,2264,12],[2264,13,2264,18],[2264,19,2264,23],[1375,8,1375,12],[1375,13,1375,18],[1375,19,1375,23],[1375,24,1375,28],[1386,8,1386,12],[1386,13,1386,18],[1386,19,1386,23],[1386,24,1386,28],[1430,8,1430,12],[1430,13,1430,18],[1430,19,1430,23],[1430,24,1430,28],[1441,8,1441,12],[1441,13,1441,18],[1441,19,1441,23],[1441,24,1441,28],[1397,8,1397,12],[1397,13,1397,18],[1397,19,1397,23],[1397,24,1397,28],[1408,8,1408,12],[1408,13,1408,18],[1408,19,1408,23],[1408,24,1408,28],[1419,8,1419,12],[1419,13,1419,18],[1419,19,1419,23],[1419,24,1419,28],[1320,8,1320,12],[1320,13,1320,18],[1320,19,1320,23],[1320,24,1320,28],[1331,8,1331,12],[1331,13,1331,18],[1331,19,1331,23],[1331,24,1331,28],[1342,8,1342,12],[1342,13,1342,18],[1342,19,1342,23],[1342,24,1342,28],[1353,8,1353,12],[1353,13,1353,18],[1353,19,1353,23],[1353,24,1353,28],[1364,8,1364,12],[1364,13,1364,18],[1364,19,1364,23],[1364,24,1364,28],[1265,8,1265,12],[1265,13,1265,18],[1265,19,1265,23],[1265,24,1265,28],[1276,8,1276,12],[1276,13,1276,18],[1276,19,1276,23],[1276,24,1276,28],[1287,8,1287,12],[1287,13,1287,18],[1287,19,1287,23],[1287,24,1287,28],[1298,8,1298,12],[1298,13,1298,18],[1298,19,1298,23],[1298,24,1298,28],[1309,8,1309,12],[1309,13,1309,18],[1309,19,1309,23],[1309,24,1309,28],[1142,8,1142,12],[1142,13,1142,18],[1142,24,1142,28],[1153,8,1153,12],[1153,13,1153,18],[1153,24,1153,28],[1232,8,1232,12],[1232,13,1232,18],[1232,19,1232,23],[1232,24,1232,28],[1243,8,1243,12],[1243,13,1243,18],[1243,19,1243,23],[1243,24,1243,28],[1254,8,1254,12],[1254,13,1254,18],[1254,19,1254,23],[1254,24,1254,28],[1043,13,1043,18],[1043,19,1043,23],[1043,24,1043,28],[1054,8,1054,12],[1076,8,1076,12],[1076,13,1076,18],[1076,19,1076,23],[1076,24,1076,28],[1221,8,1221,12],[1221,13,1221,18],[1221,19,1221,23],[1221,24,1221,28],[1197,8,1197,12],[1197,13,1197,18],[1197,19,1197,23],[1197,24,1197,28],[1131,19,1131,23],[1142,19,1142,23],[1153,19,1153,23],[1164,19,1164,23],[1175,19,1175,23],[1186,19,1186,23],[1164,8,1164,12],[1164,13,1164,18],[1164,24,1164,28],[1175,8,1175,12],[1175,13,1175,18],[1186,8,1186,12],[1186,13,1186,18],[1186,24,1186,28],[1131,8,1131,12],[1131,13,1131,18],[3247,29,3247,33],[3255,29,3255,33],[3263,29,3263,33],[3271,29,3271,33],[3279,29,3279,33],[558,8,558,12],[558,13,558,18],[558,19,558,23],[558,24,558,28],[569,8,569,12],[569,13,569,18],[569,19,569,23],[569,24,569,28],[581,8,581,12],[581,13,581,18],[581,19,581,23],[581,24,581,28],[592,13,592,18],[592,19,592,23],[592,24,592,28],[942,19,942,23],[1210,8,1210,12],[1210,13,1210,18],[1210,19,1210,23],[1210,24,1210,28],[1087,8,1087,12],[766,8,766,12],[766,13,766,18],[766,19,766,23],[777,8,777,12],[1087,13,1087,18],[1087,19,1087,23],[3287,29,3287,33],[3296,29,3296,33],[3300,29,3300,33],[581,29,581,33],[592,29,592,33],[603,29,603,33],[614,29,614,33],[626,29,626,33],[637,29,637,33],[649,29,649,33],[660,29,660,33],[3164,29,3164,33],[396,29,396,33],[407,29,407,33],[418,29,418,33],[431,29,431,33],[433,29,433,33],[435,29,435,33],[437,29,437,33],[439,29,439,33],[441,29,441,33],[446,29,446,33],[457,29,457,33],[468,29,468,33],[490,29,490,33],[513,29,513,33],[524,29,524,33],[536,29,536,33],[547,29,547,33],[3239,29,3239,33],[558,29,558,33],[569,29,569,33],[119,29,119,33],[130,29,130,33],[177,29,177,33],[188,29,188,33],[199,29,199,33],[210,29,210,33],[223,29,223,33],[234,29,234,33],[245,29,245,33],[256,29,256,33],[267,29,267,33],[280,29,280,33],[291,29,291,33],[352,29,352,33],[363,29,363,33],[374,29,374,33],[385,29,385,33],[177,8,177,12],[177,13,177,18],[177,19,177,23],[177,24,177,28],[188,8,188,12],[188,13,188,18],[188,19,188,23],[188,24,188,28],[130,8,130,12],[130,13,130,18],[130,19,130,23],[130,24,130,28],[155,7,155,12],[166,7,166,12],[97,7,97,12],[108,7,108,12],[119,8,119,12],[119,13,119,18],[119,19,119,23],[119,24,119,28],[245,8,245,12],[245,13,245,18],[245,19,245,23],[245,24,245,28],[256,8,256,12],[256,13,256,18],[256,19,256,23],[256,24,256,28],[223,8,223,12],[223,13,223,18],[223,19,223,23],[223,24,223,28],[234,8,234,12],[234,13,234,18],[234,19,234,23],[234,24,234,28],[199,8,199,12],[199,13,199,18],[199,19,199,23],[199,24,199,28],[210,8,210,12],[210,13,210,18],[210,19,210,23],[210,24,210,28],[316,8,316,12],[327,8,327,12],[327,13,327,18],[327,19,327,23],[338,8,338,12],[338,13,338,18],[338,19,338,23],[291,8,291,12],[291,13,291,18],[291,19,291,23],[291,24,291,28],[305,8,305,12],[305,13,305,18],[267,8,267,12],[267,13,267,18],[267,19,267,23],[267,24,267,28],[280,8,280,12],[280,13,280,18],[280,19,280,23],[280,24,280,28],[327,24,327,28],[338,24,338,28],[374,8,374,12],[374,13,374,18],[374,19,374,23],[374,24,374,28],[385,8,385,12],[385,13,385,18],[385,19,385,23],[385,24,385,28],[352,8,352,12],[352,13,352,18],[352,19,352,23],[352,24,352,28],[363,8,363,12],[363,13,363,18],[363,19,363,23],[363,24,363,28],[396,8,396,12],[396,13,396,18],[396,19,396,23],[396,24,396,28],[433,19,433,23],[433,24,433,28],[435,19,435,23],[435,24,435,28],[437,19,437,23],[437,24,437,28],[418,8,418,12],[418,13,418,18],[418,19,418,23],[418,24,418,28],[431,8,431,12],[431,13,431,18],[431,19,431,23],[431,24,431,28],[407,8,407,12],[407,13,407,18],[407,19,407,23],[407,24,407,28],[547,13,547,18],[547,19,547,23],[547,24,547,28],[513,8,513,12],[513,13,513,18],[513,19,513,23],[513,24,513,28],[524,8,524,12],[524,13,524,18],[524,19,524,23],[524,24,524,28],[660,19,660,23],[660,24,660,28],[626,8,626,12],[626,13,626,18],[626,19,626,23],[626,24,626,28],[637,8,637,12],[637,13,637,18],[637,19,637,23],[637,24,637,28],[603,13,603,18],[603,19,603,23],[603,24,603,28],[614,13,614,18],[614,19,614,23],[614,24,614,28],[649,19,649,23],[649,24,649,28],[660,8,660,12],[660,13,660,18],[649,8,649,12],[854,8,854,12],[854,13,854,18],[854,19,854,23],[777,13,777,18],[777,19,777,23],[744,8,744,12],[744,13,744,18],[744,19,744,23],[755,8,755,12],[755,13,755,18],[755,19,755,23],[722,8,722,12],[722,13,722,18],[722,19,722,23],[733,8,733,12],[733,13,733,18],[733,19,733,23],[832,8,832,12],[832,13,832,18],[832,19,832,23],[865,8,865,12],[865,13,865,18],[865,19,865,23],[920,8,920,12],[920,13,920,18],[931,8,931,12],[931,13,931,18],[887,8,887,12],[887,13,887,18],[887,19,887,23],[898,19,898,23],[909,19,909,23],[920,19,920,23],[931,19,931,23],[898,8,898,12],[898,13,898,18],[1918,19,1918,23],[1885,8,1885,12],[1885,13,1885,18],[1885,19,1885,23],[1698,8,1698,12],[1698,13,1698,18],[1698,19,1698,23],[1709,8,1709,12],[1709,13,1709,18],[1709,19,1709,23],[876,8,876,12],[876,13,876,18],[876,19,876,23],[953,8,953,12],[953,13,953,18],[953,19,953,23],[942,8,942,12],[942,13,942,18],[966,8,966,12],[966,13,966,18],[966,19,966,23],[999,8,999,12],[999,13,999,18],[999,19,999,23],[1032,8,1032,12],[1032,13,1032,18],[1032,19,1032,23],[1065,8,1065,12],[977,8,977,12],[977,13,977,18],[977,19,977,23],[988,8,988,12],[1965,8,1965,12],[1965,13,1965,18],[1965,19,1965,23],[1098,8,1098,12],[1098,13,1098,18],[1098,19,1098,23],[1109,8,1109,12],[1109,13,1109,18],[1109,19,1109,23],[1120,8,1120,12],[1120,13,1120,18],[1120,19,1120,23],[1021,8,1021,12],[1021,13,1021,18],[1021,19,1021,23],[1043,8,1043,12],[1830,8,1830,12],[1830,13,1830,18],[1830,19,1830,23],[1841,8,1841,12],[1841,13,1841,18],[1841,19,1841,23],[1863,8,1863,12],[1863,13,1863,18],[1863,19,1863,23],[1896,8,1896,12],[1896,13,1896,18],[1896,19,1896,23],[1907,8,1907,12],[1907,13,1907,18],[1907,19,1907,23],[1918,8,1918,12],[1918,13,1918,18],[1874,13,1874,18],[1874,19,1874,23],[1987,8,1987,12],[1987,13,1987,18],[1987,19,1987,23],[1998,8,1998,12],[1998,13,1998,18],[1998,19,1998,23],[1976,8,1976,12],[1976,13,1976,18],[1976,19,1976,23],[1943,8,1943,12],[1943,13,1943,18],[1943,19,1943,23],[1954,8,1954,12],[1954,13,1954,18],[1954,19,1954,23],[1929,8,1929,12],[1929,13,1929,18],[1929,19,1929,23],[2053,8,2053,12],[2053,13,2053,18],[2053,19,2053,23],[2064,8,2064,12],[2064,13,2064,18],[2064,19,2064,23],[2031,8,2031,12],[2031,13,2031,18],[2031,19,2031,23],[2042,8,2042,12],[2042,13,2042,18],[2042,19,2042,23],[2009,8,2009,12],[2009,13,2009,18],[2009,19,2009,23],[2020,8,2020,12],[2020,13,2020,18],[2020,19,2020,23],[2930,13,2930,18],[2930,19,2930,23],[2941,8,2941,12],[2941,13,2941,18],[2941,19,2941,23],[2119,8,2119,12],[2119,13,2119,18],[2119,19,2119,23],[2919,8,2919,12],[2919,13,2919,18],[2919,19,2919,23],[2130,8,2130,12],[2130,13,2130,18],[2130,19,2130,23],[2141,8,2141,12],[2141,13,2141,18],[2141,19,2141,23],[2152,8,2152,12],[2152,13,2152,18],[2152,19,2152,23],[2163,8,2163,12],[2163,13,2163,18],[2163,19,2163,23],[2174,8,2174,12],[2174,13,2174,18],[2174,19,2174,23],[2187,8,2187,12],[2187,13,2187,18],[2187,19,2187,23],[2198,8,2198,12],[2198,13,2198,18],[2198,19,2198,23],[2996,8,2996,12],[2996,13,2996,18],[2996,19,2996,23],[3007,8,3007,12],[3007,13,3007,18],[3007,19,3007,23],[2974,8,2974,12],[2974,13,2974,18],[2974,19,2974,23],[2985,8,2985,12],[2985,13,2985,18],[2985,19,2985,23],[2952,8,2952,12],[2952,13,2952,18],[2952,19,2952,23],[2963,8,2963,12],[2963,13,2963,18],[2963,19,2963,23],[3062,8,3062,12],[3062,13,3062,18],[3062,19,3062,23],[3073,8,3073,12],[3073,13,3073,18],[3073,19,3073,23],[3040,8,3040,12],[3040,13,3040,18],[3040,19,3040,23],[3051,8,3051,12],[3051,13,3051,18],[3051,19,3051,23],[3018,8,3018,12],[3018,13,3018,18],[3018,19,3018,23],[3029,8,3029,12],[3029,13,3029,18],[3029,19,3029,23],[3164,24,3164,28],[3223,8,3223,12],[3223,13,3223,18],[3223,19,3223,23],[3223,24,3223,28],[3084,8,3084,12],[3084,13,3084,18],[3084,19,3084,23],[3150,8,3150,12],[3150,13,3150,18],[3150,19,3150,23],[3117,8,3117,12],[3117,13,3117,18],[3117,19,3117,23],[3128,8,3128,12],[3128,13,3128,18],[3128,19,3128,23],[3139,8,3139,12],[3139,13,3139,18],[3139,19,3139,23],[3117,24,3117,28],[3128,24,3128,28],[3139,24,3139,28],[3106,8,3106,12],[3106,13,3106,18],[3106,19,3106,23],[3106,24,3106,28],[3095,13,3095,18],[3095,19,3095,23],[1065,19,1065,23],[3296,13,3296,18],[3296,19,3296,23],[3296,24,3296,28],[3300,13,3300,18],[3300,19,3300,23],[3300,24,3300,28],[3279,13,3279,18],[3279,19,3279,23],[3279,24,3279,28],[3287,13,3287,18],[3287,19,3287,23],[3287,24,3287,28],[3255,13,3255,18],[3255,19,3255,23],[3255,24,3255,28],[3271,13,3271,18],[3271,19,3271,23],[3271,24,3271,28],[3231,13,3231,18],[3231,19,3231,23],[3239,13,3239,18],[3239,19,3239,23],[3239,24,3239,28],[3247,13,3247,18],[3247,19,3247,23],[3247,24,3247,28],[3263,13,3263,18],[3263,19,3263,23],[3263,24,3263,28],[3164,13,3164,18],[3164,19,3164,23],[909,13,909,18],[909,24,909,28],[1874,8,1874,12],[1929,24,1929,28],[1874,24,1874,28],[1797,13,1797,18],[1797,19,1797,23],[1764,8,1764,12],[1764,13,1764,18],[1764,19,1764,23],[1775,8,1775,12],[1775,13,1775,18],[1775,19,1775,23],[1742,8,1742,12],[1742,13,1742,18],[1742,19,1742,23],[1753,8,1753,12],[1753,13,1753,18],[966,24,966,28],[977,24,977,28],[988,13,988,18],[988,19,988,23],[988,24,988,28],[999,24,999,28],[1010,8,1010,12],[1010,13,1010,18],[1010,19,1010,23],[1852,8,1852,12],[1852,13,1852,18],[1054,13,1054,18],[1054,19,1054,23],[1065,13,1065,18]],"merged_total":1178,"flags":["merged_cut"]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"}]
["Inputs"]
["Ref.",{"$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}]
[]
["Regulatory Period",null,null,null,null,null,null,"AA1","AA1","AA1","AA1","AA1","AA1","AA2","AA2","AA2","AA2","AA2","AA2","AA3","AA3","AA3","AA3","AA3","AA4","AA4","AA4","AA4","AA4","AA5","AA5","AA5","AA5","AA5"]
["Year ending (31-December)",null,null,null,null,{"$f":"G6-1","v":1997},{"$f":"H6-1","v":1998},1999,{"$f":"H6+1","v":2000},{"$f":"I6+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,{"$f":"AC6+1","v":2021},{"$f":"AD6+1","v":2022},{"$f":"AE6+1","v":2023},{"$f":"AF6+1","v":2024},{"$f":"AG6+1","v":2025}]
["Days",null,null,null,null,{"$f":"IF(INT(F6/4)=F6/4,366,365)","v":365},365,{"$f":"IF(INT(H6/4)=H6/4,366,365)","v":365},{"$f":"IF(INT(I6/4)=I6/4,366,365)","v":366},365,365,365,{"$f":"IF(INT(M6/4)=M6/4,366,365)","v":366},{"$f":"IF(INT(N6/4)=N6/4,366,365)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"IF(INT(AD6/4)=AD6/4,366,365)","v":365},365,365,366,365]
["Project Year",null,null,null,null,0,0,0,{"$f":"H8+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,{"$f":"AC8+1","v":22},{"$f":"AD8+1","v":23},{"$f":"AE8+1","v":24},{"$f":"AF8+1","v":25},{"$f":"AG8+1","v":26}]
["General Inputs"]
[{"$f":"ROW()","v":10},"Tariff Recalculation",null,{"$f":"IF(ISNUMBER($AH$11),$AH$6,IF(ISNUMBER($AG$11),$AG$6,IF(ISNUMBER($AF$11),$AF$6,IF(ISNUMBER(AE$11),$AE$6,$AD$6))))","v":2021},{"$f":"$AH$6","v":2025}]
[{"$f":"ROW()","v":11},"Annual Debt Risk Premium (Annual Update)"]
[{"$f":"ROW()","v":12},"Trailing Average DRP (10 year ave, modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!T12","v":2.24E-2},{"$f":"IF(WACC!U44=\"\",\"\",WACC!U44)","v":""},{"$f":"IF(WACC!V44=\"\",\"\",WACC!V44)","v":""},{"$f":"IF(WACC!W44=\"\",\"\",WACC!W44)","v":""},{"$f":"IF(WACC!X44=\"\",\"\",WACC!X44)","v":""}]
[{"$f":"ROW()","v":13},"X-Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X_Factor_2021","v":-0.21605510003463763},{"$f":"X_Factor_2022","v":0},{"$f":"X_Factor_2023","v":0},{"$f":"X_Factor_2024","v":0},{"$f":"X_Factor_2025","v":0}]
[{"$f":"ROW()","v":14},"Rebatable Revenue ($DoD Sep to Sep pre- tax)"]
[{"$f":"ROW()","v":15},null,"$m Dec 2019 Sep to Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD14*AE33","v":0},{"$f":"AE14*AF33","v":0},{"$f":"AF14*AG33","v":0},{"$f":"AG14*AH33","v":0}]
[{"$f":"ROW()","v":16},null,"$m Dec 2019 Compounded at real WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE15*(1+AD38)^0.5","v":0},{"$f":"AF15*(1+AE38)^0.5","v":0},0,0]
[{"$f":"ROW()","v":17},null,"$m Nominal compounded at real WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE16*AE32","v":0},{"$f":"AF16*AF32","v":0},0,0]
[{"$f":"ROW()","v":18}]
["CPI and Inflations"]
[{"$f":"ROW()","v":20},"CPI and Inflation"]
[{"$f":"ROW()","v":21},null,"September CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106.4,108,109.4,111.4,113.5,115.4]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,"December CPI (pre Sep 2012 rebase)",null,null,117.6,120.2,124.1,131.30000000000001,135.4,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5,174,179.4]
[{"$f":"ROW()","v":24},null,"December CPI",null,null,{"$f":"G24/(G25+1)","v":65.42073578595317},66.867112597547376,69.036677814938685,73.042028985507258,75.322853957636582,77.603678929765906,79.43946488294317,81.49777034559645,83.77859531772576,86.504459308807142,89.063433667781496,92.345596432552952,94.292642140468232,{"$f":"T24/(T25+1)","v":96.795986622073585},99.8,102,104.8,106.6,{"$f":"108.4*1+109.5315*0","v":108.4},110,112.1,114.1,116.2,{"$f":"AB24*(1+AC25)","v":117.69897999999999},{"$f":"AC24*(1+AD25)","v":119.21729684199998},{"$f":"AD24*(1+AE25)","v":120.75519997126177},{"$f":"AE24*(1+AF25)","v":122.31294205089104},{"$f":"AF24*(1+AG25)","v":123.89077900334752},{"$f":"AG24*(1+AH25)","v":125.48897005249069}]
[{"$f":"ROW()","v":25},null,"December Inflation",null,null,null,{"$f":"G23/F23-1","v":2.2108843537415046E-2},{"$f":"H23/G23-1","v":3.2445923460898474E-2},5.8017727639001038E-2,3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,{"$f":"T23/S23-1","v":3.1034482758620641E-2},{"$f":"U24/T24-1","v":2.2044088176352838E-2},{"$f":"V24/U24-1","v":2.7450980392156765E-2},{"$f":"W24/V24-1","v":1.7175572519083859E-2},{"$f":"X24/W24-1","v":1.6885553470919357E-2},{"$f":"Y24/X24-1","v":1.4760147601476037E-2},1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,{"$f":"AD25","v":1.29E-2},{"$f":"WACC!T$27","v":1.29E-2},{"$f":"WACC!U$27","v":1.29E-2},{"$f":"WACC!V$27","v":1.29E-2},{"$f":"WACC!W$27","v":1.29E-2},{"$f":"WACC!X$27","v":1.29E-2}]
[{"$f":"ROW()","v":26},null,"Inflation Factors",null,null,{"$f":"F24/$AB$24","v":0.56300116855381388},0.57544847330075188,0.59411943042115911,0.6285888897203723,0.64821733182131314,0.66784577392225386,0.68364427610105993,0.70135774824093333,0.72098619034187394,0.74444457236494954,0.76646672691722451,0.79471253384296858,0.81146852100230837,0.83301193306431653,0.85886402753872626,0.87779690189328741,0.90189328743545605,0.91738382099827875,0.93287435456110157,0.946643717728055,0.96471600688468151,0.98192771084337338,{"$f":"AB24/$AB$24","v":1},{"$f":"AC24/$AB$24","v":1.0128999999999999},1.0259664099999999,1.0392013766889998,1.0526070744482878,1.0661857057086706,1.0799395013123123]
["Financial Parameters"]
[{"$f":"ROW()","v":28},"Modelled Inflation"]
[{"$f":"ROW()","v":29},null,"Selected CPI period","Base period:","2019-12-31","1997-12-31","1998-12-31","1999-12-31","2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31"]
[{"$f":"ROW()","v":30},null,"December CPI (modelled)","Base CPI:",{"$f":"HLOOKUP($E$29,$H$29:$AC$30,2,FALSE)","v":116.2},{"$f":"G30/(G31+1)","v":69.036677814938685},{"$f":"H30/(H31+1)","v":69.036677814938685},{"$f":"I30/(I31+1)","v":69.036677814938685},73.042028985507258,75.322853957636582,77.603678929765906,79.43946488294317,81.49777034559645,83.77859531772576,86.504459308807142,89.063433667781496,92.345596432552952,94.292642140468232,96.795986622073585,{"$f":"T24","v":99.8},{"$f":"U24","v":102},104.8,106.6,108.4,110,112.1,114.1,116.2,{"$f":"AC24","v":117.69897999999999},{"$f":"AD24","v":119.21729684199998},120.75519997126177,122.31294205089104,123.89077900334752,{"$f":"AH24","v":125.48897005249069}]
[{"$f":"ROW()","v":31},null,"December Inflation",null,null,null,null,null,{"$f":"I25","v":5.8017727639001038E-2},3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,3.1034482758620641E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,{"$f":"AC25","v":1.29E-2},{"$f":"AD25","v":1.29E-2},1.29E-2,1.29E-2,1.29E-2,{"$f":"AH25","v":1.29E-2}]
[{"$f":"ROW()","v":32},null,{"$f":"\"Inflation Factor (convert \" &$E$32& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},"Real $ at ",{"$f":"TEXT($E$29,\"dd/mm/yyyy\")","v":"31/12/2019"},{"$f":"F$30/$E$30","v":0.59411943042115911},0.59411943042115911,{"$f":"H$30/$E$30","v":0.59411943042115911},0.6285888897203723,0.64821733182131314,0.66784577392225386,0.68364427610105993,0.70135774824093333,0.72098619034187394,0.74444457236494954,0.76646672691722451,0.79471253384296858,0.81146852100230837,0.83301193306431653,0.85886402753872626,0.87779690189328741,0.90189328743545605,0.91738382099827875,0.93287435456110157,0.946643717728055,0.96471600688468151,0.98192771084337338,{"$f":"AB$30/$E$30","v":1},1.0128999999999999,1.0259664099999999,1.0392013766889998,1.0526070744482878,1.0661857057086706,1.0799395013123123]
[{"$f":"ROW()","v":33},null,{"$f":"\"Inflation Factor (convert nominal to real \"&$E$32&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,{"$f":"1/F32","v":1.6831632644822279},1.6831632644822279,{"$f":"1/H32","v":1.6831632644822279},1.5908648981130575,1.542692475053504,1.4973516926325767,1.4627490274666977,1.4258058779675389,1.3869891176775861,1.3432833512684532,1.3046880769659244,1.2583166332665332,1.2323336939365457,1.200462994955428,1.1643286573146294,1.1392156862745098,1.1087786259541985,1.0900562851782365,1.0719557195571956,1.0563636363636364,1.0365744870651206,1.0184049079754602,1,0.98726429065060728,{"$f":"1/AD32","v":0.97469077959384665},0.96227740111940641,0.95002211582526064,0.93792291028261499,0.92597779670511904]
[{"$f":"ROW()","v":34},"Real Pre-tax WACC"]
[{"$f":"ROW()","v":35},null,"WACC",null,null,null,null,null,7.3999999999999996E-2,{"$f":"I35","v":7.3999999999999996E-2},{"$f":"J35","v":7.3999999999999996E-2},{"$f":"K35","v":7.3999999999999996E-2},{"$f":"L35","v":7.3999999999999996E-2},7.2375783242297764E-2,{"$f":"N35","v":7.2375783242297764E-2},{"$f":"O35","v":7.2375783242297764E-2},{"$f":"P35","v":7.2375783242297764E-2},{"$f":"Q35","v":7.2375783242297764E-2},{"$f":"R35","v":7.2375783242297764E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2}]
[{"$f":"ROW()","v":36},null,"Discounting Factor",null,null,null,null,null,{"$f":"J36/(1+J35)","v":0.4941978894397554},0.53076853325829731,0.57004540471941134,0.61222876466864784,0.6575336932541278,0.70512320931159611,0.7561570538678456,0.81088451289571928,0.86957291463559605,0.932508935418635,1,{"$f":"S36*(1+T35)","v":1.0577081233812102},{"$f":"T36*(1+U35)","v":1.1187464742666013},{"$f":"U36*(1+V35)","v":1.1833072338358723},{"$f":"V36*(1+W35)","v":1.2515936736839515},{"$f":"W36*(1+X35)","v":1.323820795828047}]
[{"$f":"ROW()","v":37},"Real Post Tax WACC"]
[{"$f":"ROW()","v":38},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD38","v":2.7097442985487108E-2},{"$f":"WACC!T$37","v":2.7097442985487108E-2},{"$f":"WACC!U$37","v":2.7097442985487108E-2},{"$f":"WACC!V$37","v":2.7097442985487108E-2},{"$f":"WACC!W$37","v":2.7097442985487108E-2},{"$f":"WACC!X$37","v":2.7097442985487108E-2}]
[{"$f":"ROW()","v":39},null,"Discounting Factor",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,{"$f":"AB39/(1+AC38)","v":0.97361745648326958},{"$f":"AC39/(1+AD38)","v":0.94793095156895135},{"$f":"AD39/(1+AE38)","v":0.9229221219883279},{"$f":"AE39/(1+AF38)","v":0.89857308894241772},{"$f":"AF39/(1+AG38)","v":0.87486644532043156},{"$f":"AG39/(1+AH38)","v":0.85178524325543803}]
[{"$f":"ROW()","v":40},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":41},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD41","v":4.0347000000000001E-2},{"$f":"WACC!T$36","v":4.0347000000000001E-2},{"$f":"WACC!U$36","v":4.0347000000000001E-2},{"$f":"WACC!V$36","v":4.0347000000000001E-2},{"$f":"WACC!W$36","v":4.0347000000000001E-2},{"$f":"WACC!X$36","v":4.0347000000000001E-2}]
[{"$f":"ROW()","v":42},null,"Discounting Factor",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,{"$f":"AB42/(1+AC41)","v":0.96121774754000355},{"$f":"AC42/(1+AD41)","v":0.92393955818587803},{"$f":"AD42/(1+AE41)","v":0.88810710098253576},{"$f":"AE42/(1+AF41)","v":0.85366430718071551},{"$f":"AF42/(1+AG41)","v":0.82055728250354509},{"$f":"AG42/(1+AH41)","v":0.78873422281560401}]
[{"$f":"ROW()","v":43}]
["Asset Life and Tax Asset Life"]
[{"$f":"ROW()","v":45},"Opening Capital Base (OCB)",null,"Economic Asset Life (years)","Tax Asset Life (years)"]
[{"$f":"ROW()","v":46},null,"Pipeline",54.5,7.6923076923076916]
[{"$f":"ROW()","v":47},null,"Compression",19.600731411113347,7.6923076923076916]
[{"$f":"ROW()","v":48},null,"Metering",38.502251946708448,7.6923076923076916]
[{"$f":"ROW()","v":49},null,"Other Depreciable",16.850000000000001,7.6923076923076916]
[{"$f":"ROW()","v":50},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":51},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":52},null,"SCADA, ECI and Comms"]
[{"$f":"ROW()","v":53},null,"Non-Depreciable"]
[{"$f":"ROW()","v":54},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":55},null,"BEP Lease"]
[{"$f":"ROW()","v":56},null,"Average",null,7.6923076923076916]
[{"$f":"ROW()","v":57},"Assets acquired  prior to 1-Jan-2001",null,"Economic Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":58},null,"Pipeline",{"$f":"D70","v":70},{"$f":"E46","v":7.6923076923076916}]
[{"$f":"ROW()","v":59},null,"Compression",{"$f":"D71","v":30},{"$f":"E47","v":7.6923076923076916}]
[{"$f":"ROW()","v":60},null,"Metering",30,{"$f":"E48","v":7.6923076923076916}]
[{"$f":"ROW()","v":61},null,"Other Depreciable",30,{"$f":"E49","v":7.6923076923076916}]
[{"$f":"ROW()","v":62},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":63},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":64},null,"SCADA, ECI and Comms"]
[{"$f":"ROW()","v":65},null,"Non-Depreciable"]
[{"$f":"ROW()","v":66},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":67},null,"BEP Lease"]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},"Assets acquired from 1-Jan-2001 onwards",null,"Economic Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":70},null,"Pipeline",70,20]
[{"$f":"ROW()","v":71},null,"Compression",30,20]
[{"$f":"ROW()","v":72},null,"Metering",30,15]
[{"$f":"ROW()","v":73},null,"Other Depreciable",30,20]
[{"$f":"ROW()","v":74},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":75},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":76},null,"SCADA, ECI and Comms"]
[{"$f":"ROW()","v":77},null,"Non-Depreciable"]
[{"$f":"ROW()","v":78},null,"Cost of Raising Equity",62.598995281445561,5]
[{"$f":"ROW()","v":79},null,"BEP Lease",57,20]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},"Assets acquired from 1-Jan-2021 onwards",null,"Economic Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":82},null,"Pipeline",{"$f":"D70","v":70},20]
[{"$f":"ROW()","v":83},null,"Compression",{"$f":"D71","v":30},20]
[{"$f":"ROW()","v":84},null,"Metering",30,15]
[{"$f":"ROW()","v":85},null,"Other Depreciable",30,20]
[{"$f":"ROW()","v":86},null,"Computers and Motor Vehicles",5,5]
[{"$f":"ROW()","v":87},null,"Cathodic/Corrosion Protection",15,15]
[{"$f":"ROW()","v":88},null,"SCADA, ECI and Comms",10,10]
[{"$f":"ROW()","v":89},null,"Non-Depreciable"]
[{"$f":"ROW()","v":90},null,"Cost of Raising Equity",{"$f":"SUMPRODUCT($D$82:$D$88,Asset!$AD$56:$AD$62)/SUM(Asset!$AD$56:$AD$62)","v":61.811999331970057},5]
[{"$f":"ROW()","v":91},null,"BEP Lease",null,20]
[{"$f":"ROW()","v":92}]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94}]
[{"$f":"ROW()","v":95}]
["Approved Asset Values"]
[{"$f":"ROW()","v":97}]
["Hide","Asset Closing Value (AA2 Approved Model)",null,null,null,null,null,"Asset Value (Using 8 Cities CPI) [m$ 31/12/2004]"]
["Hide",null,"Pipeline",null,null,null,null,1491.1441425554785,1465.332204126503,1437.9970732940719,1410.6918043962878,1383.3167449063596,1356.5568533164612]
["Hide",null,"Compression",null,null,null,null,249.7980599034706,234.23008409824826,222.28718547427013,208.82482940143024,194.98209770444777,181.36859568691622]
["Hide",null,"Metering",null,null,null,null,20.485393489695419,20.584252959350508,20.629110023205765,20.464841782399279,19.890874458448888,21.018843204362181]
["Hide",null,"Other Depreciable",null,null,null,null,56.260530334111245,58.60753190416451,56.55249282104446,53.603940175094436,50.586983464498644,47.341433222915839]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable",null,null,null,null,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H99:H106)","v":1829.7743755036263},1790.8403223091366,1749.5521108334628,1705.6716649760822,1660.8629497546253,1618.3719746515258,{"$f":"M166+M291-M108","v":0}]
["Hide","Asset Closing Value (modelled)",null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"}]
["Hide",null,"Pipeline",null,null,null,null,{"$f":"H99/$M$32","v":2126.0820833524667},2089.2792698186972,2050.3046796028057,2011.3726667088606,1972.3411459784099,1934.1867352557588]
["Hide",null,"Compression",null,null,null,null,356.16354211525578,333.9666307041133,316.93837564607486,297.74366922612774,278.00662100544258,258.59640980912314]
["Hide",null,"Metering",null,null,null,null,29.208194450085681,29.349148863012658,29.413106328325853,29.178891705020575,28.360525720770809,29.968790188857657]
["Hide",null,"Other Depreciable",null,null,null,null,80.216594847946837,83.562963482127827,80.63287667796223,76.428812983869946,72.127218372328855,67.499693760641122]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"H103/$M$32","v":0},0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"H104/$M$32","v":0},0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"H105/$M$32","v":0},0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,{"$f":"H106/$M$32","v":17.232645181697414},17.232645181697414,17.232645181697414,17.232645181697414,17.232645181697414,17.232645181697414]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H110:H117)","v":2608.9030599474527},2553.3906580496487,2494.5216834368657,2431.9566858055769,2368.0681562586501,2307.4842741960783,{"$f":"M177+M302-M119","v":0}]
[{"$f":"ROW()","v":120},"Approved Asset Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2010]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":121},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.367694623051513,27.372416621439911,27.375081177673362,27.381118589898527,27.392863907750971,27.457144645738687,27.539190850713517,31.171017265806508,35.084679900118644,36.278576253653654,51.023966093181649,51.329385366424106,51.384385366424098,51.443742509281236,51.451099652138382,58.22280693849018,58.275328392994858,58.310909637627468,58.334327704095983,58.411145660108694]
[{"$f":"ROW()","v":122},null,"Compression",null,null,null,null,null,13.340903493185591,13.378679480292762,13.549851921872134,13.724959362108503,13.796969837531549,12.540025378330093,12.605593358205828,14.898427077028011,18.808680666677652,20.155689056991896,20.169364458728388,28.896874464592173,30.090229711891599,30.309053045224935,30.377453045224932,30.470519711891598,34.113179355482174,34.633635656793786,35.145084752910698,29.109326365366687,19.777965300437273]
[{"$f":"ROW()","v":123},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.54019653489250796,0.54137703448960706,0.54255753408670626,0.59573069025235592,0.61829282781673567,0.64290668930918504,0.64598349956183743,0.64598349956183743,0.64598349956183743,0.80782406770641257,0.8188130383191432,0.8285190383191432,0.88161903831914312,0.93471903831914316,-0.24807294419208881,1.1284778740922508,1.1821577209955942,1.1991645012551513,1.2121440869262661]
[{"$f":"ROW()","v":124},null,"Other Depreciable",null,null,null,null,null,3.3389038773953259,3.5380935094125161,3.7362206917923175,3.9613026149725483,4.1470345515828093,3.6656524818606631,3.7993160544011553,3.9052924024936466,3.9582819124004374,4.1408439230955452,4.3579409256623958,7.0610719212023767,9.6832876851315586,9.766287685131557,9.8296210184648913,9.9796210184648935,5.8843828292140481,6.3564456903759057,6.444676422296558,6.5312535314327107,6.5899398009313934]
[{"$f":"ROW()","v":125},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":126},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":127},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":128},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2138909568108282E-2,0,0,0,0]
[{"$f":"ROW()","v":129},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":130},null,"Total",null,null,null,null,null,{"$f":"SUM(I121:I128)","v":44.579266388545662},44.823483648052203,45.198685769996871,45.602720189244017,45.867680513099586,44.194272458194078,44.480346886162408,46.985817019544356,54.583963344446431,60.027196379767922,61.451865137606276,{"$f":"SUM(T121:T128)","v":87.789736546682605},91.92171580176641,92.288245135099729,92.532435611290211,92.835959420814021,{"$f":"SUM(Y121:Y128)","v":97.910157269426207},100.3938876142568,101.08282853383031,95.174072102150532,85.991194848403637]
[{"$f":"ROW()","v":131},"Approved Asset Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":132},null,"Pipeline",null,null,null,null,null,{"$f":"I121/$M$32","v":39.010680428485635},39.021019859967453,39.027752513025384,39.031551652965213,39.040159830803567,39.056906374036181,39.148558228099155,39.265540189417202,44.443819639814556,50.023942828198727,51.726207266752951,{"$f":"T121/$S$32","v":61.252383150725052},61.619027686198805,61.685053150921341,61.756309204407621,61.765141182156228,{"$f":"Y121/$X$32","v":62.412270906388919},62.468571579944673,62.506713098637562,62.531816228929458,62.614161676241977]
[{"$f":"ROW()","v":133},null,"Compression",null,null,null,null,null,{"$f":"I122/$M$32","v":19.021538617981687},19.075399842445119,19.319458515795041,19.569127733359906,19.671800692493321,17.879641894285157,17.973129105398439,21.242264898897275,26.817527451363404,28.738099931945044,28.757598400124504,34.689628464615353,36.122207278834196,36.384896592933664,36.467008261788614,36.578731351185795,36.567817722389563,37.125723831360126,37.673974615205012,31.203908889811892,21.201103025007484]
[{"$f":"ROW()","v":134},null,"Metering",null,null,null,null,null,{"$f":"I123/$M$32","v":0.76853223144295235},0.76853223144295235,0.7702153947074345,0.77189855797191675,0.77358172123639912,0.84939631984746822,0.88156554820627309,0.91666013660168633,0.92104707074530878,0.92104707074530878,0.92104707074530878,0.96976289971591656,0.9829547522891523,0.99460644611818971,1.0583510311503228,1.1220956161824562,-0.26592321139410258,1.2096783115269329,1.2672207304399266,1.2854512458104113,1.2993647869080454]
[{"$f":"ROW()","v":135},null,"Other Depreciable",null,null,null,null,null,{"$f":"I124/$M$32","v":4.760628774358862},5.0446345225191633,5.3271254237414309,5.648048552836042,5.9128662397812457,5.2265088552232299,5.4170871626216046,5.5681888626574132,5.6437416173531343,5.9040396052957913,6.2135777876447413,8.4765555461222828,11.624428535508045,11.724066964089344,11.800096287103189,11.980165736346505,6.3077978298401511,6.8138283138531381,6.9084077515761999,7.001214578897426,7.0641236611460139]
[{"$f":"ROW()","v":136},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I125/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T125/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I126/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T126/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I127/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T127/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I128/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T128/$S$32","v":0},0,0,0,0,-6.6610159518581014E-2,0,0,0,0]
[{"$f":"ROW()","v":140},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":141},null,"Total",null,null,null,null,null,{"$f":"SUM(I132:I139)","v":63.561380052269136},63.90958645637469,64.444551847269295,65.02062649713308,65.39840848431453,63.01245344339204,63.420340044325471,66.99265408757357,77.826135779276385,85.587129436184867,87.618430525267499,{"$f":"SUM(T132:T139)","v":105.38833006117861},110.34861825283019,110.78862315406253,111.08176478444975,111.44613388587099,{"$f":"SUM(Y132:Y139)","v":104.95535308770596},107.61780203668486,108.35631619585871,102.0223909434492,92.178753149303517]
[{"$f":"ROW()","v":142}]
["Approved DBNGP OCB Values"]
[{"$f":"ROW()","v":144},null,null,null,null,"OCB [m$ 31/12/1999]"]
[{"$f":"ROW()","v":145},"OCB (AA1 & AA2 Approved Model)",null,null,"Tax Asset Life (years)","Economic Asset Life (years)","CV",{"$f":"\"m$ \" &$E$32","v":"m$ 31/12/2019"},"m$ 31/12/204",{"$f":"\"m$ \" &$E$32","v":"m$ 31/12/2019"}]
[{"$f":"ROW()","v":146},null,"Pipeline",null,{"$f":"E46","v":7.6923076923076916},{"$f":"D46","v":54.5},1263.1466763899991,{"$f":"G146/$H$32","v":2126.0820833524672},1491.1441425554785,{"$f":"I146/$M$32","v":2126.0820833524667}]
[{"$f":"ROW()","v":147},null,"Compression",null,{"$f":"E47","v":7.6923076923076916},{"$f":"D47","v":19.600731411113347},211.6036807782983,{"$f":"G147/$H$32","v":356.16354211525584},249.7980599034706,{"$f":"I147/$M$32","v":356.16354211525578}]
[{"$f":"ROW()","v":148},null,"Metering",null,{"$f":"E48","v":7.6923076923076916},{"$f":"D48","v":38.502251946708448},17.353155850315368,{"$f":"G148/$H$32","v":29.208194450085685},20.485393489695419,{"$f":"I148/$M$32","v":29.208194450085681}]
[{"$f":"ROW()","v":149},null,"Other Depreciable",null,{"$f":"E49","v":7.6923076923076916},{"$f":"D49","v":16.850000000000001},47.658237641387068,{"$f":"G149/$H$32","v":80.216594847946851},56.260530334111245,{"$f":"I149/$M$32","v":80.216594847946837}]
[{"$f":"ROW()","v":150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":153},null,"Non-Depreciable",null,null,null,10.238249340000001,{"$f":"G153/$H$32","v":17.232645181697418},12.086249220870268,{"$f":"I153/$M$32","v":17.232645181697414}]
[{"$f":"ROW()","v":154},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":155},null,"Total",null,null,null,{"$f":"SUM(G146:G153)","v":1549.9999999999998},{"$f":"SUM(H146:H153)","v":2608.9030599474531},{"$f":"SUM(I146:I153)","v":1829.7743755036263},{"$f":"SUM(J146:J153)","v":2608.9030599474527}]
["Hide","Approved Asset Depreciation (AA2 Approved Model)",null,null,null,null,null,"OCB  [m$ 31/12/2004]"]
["Hide",null,"Pipeline",null,null,null,null,1491.1441425554785,1463.7836995728092,1436.4232565901398,1409.0628136074704,1381.702370624801,1354.3419276421316]
["Hide",null,"Compression",null,null,null,null,249.7980599034706,236.45715641028502,223.11625291709944,209.77534942391387,196.43444593072829,183.09354243754271]
["Hide",null,"Metering",null,null,null,null,20.485393489695419,19.946377454400011,19.407361419104603,18.868345383809196,18.329329348513788,17.79031331321838]
["Hide",null,"Other Depreciable",null,null,null,null,56.260530334111245,52.92162645671592,49.582722579320595,46.243818701925271,42.904914824529946,39.566010947134622]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable",null,null,null,null,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H157:H164)","v":1829.7743755036263},1785.1951091150804,1740.6158427265345,1696.0365763379889,1651.4573099494432,1606.8780435608976]
["Hide","OCB Closing Value (modelled)",null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"}]
["Hide",null,"Pipeline",null,null,null,null,{"$f":"H157/$M$32","v":2126.0820833524667},2087.0714029239812,2048.0607224954956,2009.0500420670098,1970.039361638524,1931.0286812100385]
["Hide",null,"Compression",null,null,null,null,356.16354211525578,337.14200349727406,318.1204648792924,299.09892626131074,280.07738764332908,261.05584902534741]
["Hide",null,"Metering",null,null,null,null,29.208194450085681,28.439662218642731,27.67112998719978,26.90259775575683,26.134065524313879,25.365533292870929]
["Hide",null,"Other Depreciable",null,null,null,null,80.216594847946837,75.455966073587973,70.695337299229109,65.934708524870246,61.174079750511389,56.413450976152532]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"H161/$M$32","v":0},0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"H162/$M$32","v":0},0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"H163/$M$32","v":0},0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,{"$f":"H164/$M$32","v":17.232645181697414},17.232645181697414,17.232645181697414,17.232645181697414,17.232645181697414,17.232645181697414]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H168:H175)","v":2608.9030599474527},2545.3416798951835,2481.7802998429147,2418.218919790645,2354.6575397383758,2291.0961596861071]
["Hide","Approved OCB Depreciation [m$ 31/12/1999] (AA2 Approved Model)",null,null,null,null,null,null,"AA1 OCB Depreciation [m$ 31/12/1999]"]
["Hide",null,"Pipeline",null,null,null,null,null,23.177003236513748,23.177003236513748,23.177003236513748,23.177003236513748,23.177003236513748]
["Hide",null,"Compression",null,null,null,null,null,11.301065689449363,11.301065689449363,11.301065689449363,11.301065689449363,11.301065689449363]
["Hide",null,"Metering",null,null,null,null,null,0.4565999316051893,0.4565999316051893,0.4565999316051893,0.4565999316051893,0.4565999316051893]
["Hide",null,"Other Depreciable",null,null,null,null,null,2.8283820558686683,2.8283820558686683,2.8283820558686683,2.8283820558686683,2.8283820558686683]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I179:I186)","v":37.76305091343697},{"$f":"SUM(J179:J186)","v":37.76305091343697},{"$f":"SUM(K179:K186)","v":37.76305091343697},{"$f":"SUM(L179:L186)","v":37.76305091343697},{"$f":"SUM(M179:M186)","v":37.76305091343697}]
["Hide","Approved OCB Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I179/$H$32","v":39.010680428485642},39.010680428485642,39.010680428485642,39.010680428485642,39.010680428485642]
["Hide",null,"Compression",null,null,null,null,null,19.021538617981687,19.021538617981687,19.021538617981687,19.021538617981687,19.021538617981687]
["Hide",null,"Metering",null,null,null,null,null,0.76853223144295235,0.76853223144295235,0.76853223144295235,0.76853223144295235,0.76853223144295235]
["Hide",null,"Other Depreciable",null,null,null,null,null,4.7606287743588629,4.7606287743588629,4.7606287743588629,4.7606287743588629,4.7606287743588629]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I183/$H$32","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I184/$H$32","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I185/$H$32","v":0},0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I186/$H$32","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I190:I197)","v":63.561380052269151},{"$f":"SUM(J190:J197)","v":63.561380052269151},{"$f":"SUM(K190:K197)","v":63.561380052269151},{"$f":"SUM(L190:L197)","v":63.561380052269151},{"$f":"SUM(M190:M197)","v":63.561380052269151}]
[{"$f":"ROW()","v":200},"Approved OCB Depreciation  (AA2 Approved Model)",null,null,null,null,null,null,"AA1 [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2010]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":201},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,32.496362313887104,32.496362313887104,32.496362313887104,32.496362313887097,32.496362313887097,36.392063325712904,36.392063325712911,36.392063325712911,36.392063325712911,36.392063325712904]
[{"$f":"ROW()","v":202},null,"Compression",null,null,null,null,null,13.340903493185591,13.340903493185591,13.340903493185591,13.340903493185591,13.340903493185591,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,14.374843029935708,14.374843029935708,14.374843029935709,14.374843029935709,14.374843029935711,16.097823442514063,16.097823442514059,16.097823442514063,9.6704681924750986,0]
[{"$f":"ROW()","v":203},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.63069766041735198,0.63069766041735198,0.63069766041735209,0.63069766041735198,0.63069766041735198,0.70515178703406511,0.70515178703406511,0.70515178703406511,0.70515178703406511,0.70515178703406511]
[{"$f":"ROW()","v":204},null,"Other Depreciable",null,null,null,null,null,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.9251253506247989,3.9251253506247989,3.9251253506247985,3.9251253506247985,3.9251253506247989,1.7891863001590058,0,0,0,0]
[{"$f":"ROW()","v":205},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":206},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":207},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":208},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":210},null,"Total",null,null,null,null,null,{"$f":"SUM(I201:I208)","v":44.579266388545662},44.579266388545662,44.579266388545662,44.579266388545662,44.579266388545662,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,51.427028354864959,51.427028354864959,51.427028354864966,51.427028354864959,51.427028354864959,{"$f":"SUM(Y201:Y208)","v":54.984224855420031},53.195038555261029,53.195038555261036,46.767683305222072,37.097215112746966]
[{"$f":"ROW()","v":211},"Approved OCB Depreciation(modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":212},null,"Pipeline",null,null,null,null,null,{"$f":"I201/$M$32","v":39.010680428485635},39.010680428485635,39.010680428485635,39.010680428485635,39.010680428485635,39.010680428485628,39.010680428485628,39.010680428485628,39.010680428485628,39.010680428485628,39.010680428485628,{"$f":"T201/$S$32","v":39.010680428485621},39.010680428485621,39.010680428485621,39.010680428485607,39.010680428485607,{"$f":"Y201/$X$32","v":39.0106804284856},39.010680428485614,39.010680428485614,39.010680428485614,39.0106804284856]
[{"$f":"ROW()","v":213},null,"Compression",null,null,null,null,null,{"$f":"I202/$M$32","v":19.021538617981687},19.021538617981687,19.021538617981687,19.021538617981687,19.021538617981687,17.879641894285147,17.879641894285147,17.879641894285147,17.879641894285147,17.879641894285147,17.879641894285147,17.256467115730779,17.256467115730779,17.256467115730782,17.256467115730782,17.256467115730782,17.256153911624853,17.25615391162485,17.256153911624853,10.366313689719616,0]
[{"$f":"ROW()","v":214},null,"Metering",null,null,null,null,null,{"$f":"I203/$M$32","v":0.76853223144295235},0.76853223144295235,0.76853223144295235,0.76853223144295235,0.76853223144295235,0.75712920233599545,0.75712920233599545,0.75712920233599545,0.75712920233599545,0.75712920233599545,0.75712920233599545,0.7571292023359959,0.7571292023359959,0.75712920233599601,0.7571292023359959,0.7571292023359959,0.75589149126714361,0.75589149126714361,0.75589149126714361,0.75589149126714361,0.75589149126714361]
[{"$f":"ROW()","v":215},null,"Other Depreciable",null,null,null,null,null,{"$f":"I204/$M$32","v":4.760628774358862},4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.7119677339865209,4.7119677339865209,4.71196773398652,4.71196773398652,4.7119677339865209,1.9179284878088236,0,0,0,0]
[{"$f":"ROW()","v":216},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I205/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T205/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I206/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T206/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I207/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T207/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":219},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I208/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T208/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":221},null,"Total",null,null,null,null,null,{"$f":"SUM(I212:I219)","v":63.561380052269136},63.561380052269136,63.561380052269136,63.561380052269136,63.561380052269136,62.408080299465631,62.408080299465631,62.408080299465631,62.408080299465631,62.408080299465631,62.408080299465631,{"$f":"SUM(T212:T219)","v":61.736244480538915},61.736244480538915,61.736244480538915,61.7362444805389,61.7362444805389,{"$f":"SUM(Y212:Y219)","v":58.940654319186415},57.022725831377606,57.022725831377606,50.132885609472375,39.766571919752742]
[{"$f":"ROW()","v":222}]
["Redundant & Disposed OCB Assets"]
[{"$f":"ROW()","v":224},"Redundant & Disposed Asset",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
[{"$f":"ROW()","v":225},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,"Compression",null,null,null,null,null,0,0,0,0,0,3.5088466488647247,0,0,0,0,0,9.6859581288828028E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5550319453438494E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,3.5727927061385123,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,1.7349002728482847,2.5103430030682248E-2,3.4859762485055464E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":230},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":231},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":232},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.9325148634577272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,"Total",null,null,null,null,null,{"$f":"SUM(I225:I233)","v":0},{"$f":"SUM(J225:J233)","v":0},0,0,0,9.0141542184609644,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,1.735868868661173,2.5103430030682248E-2,3.4859762485055464E-2,2.5550319453438494E-2,0,0,0,0,0,0,{"$f":"SUM(AD225:AD233)","v":0},0,0,0,0]
["Hide","Redundant & Disposed Asset (Sub68)",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,3.5088466488647247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,6.3946057273787327E-2,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.9325148634577272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I236:I244)","v":0},{"$f":"SUM(J236:J244)","v":0},{"$f":"SUM(K236:K244)","v":0},{"$f":"SUM(L236:L244)","v":0},{"$f":"SUM(M236:M244)","v":0},{"$f":"SUM(N236:N244)","v":5.5053075695962388},{"$f":"SUM(O236:O244)","v":0},{"$f":"SUM(P236:P244)","v":3.4054156333824651E-2},{"$f":"SUM(Q236:Q244)","v":2.6903292510162873E-2},{"$f":"SUM(R236:R244)","v":8.554448116562384E-2},{"$f":"SUM(S236:S244)","v":1.0394835457760375E-2},{"$f":"SUM(T236:T244)","v":0},{"$f":"SUM(U236:U244)","v":0},{"$f":"SUM(V236:V244)","v":0},{"$f":"SUM(W236:W244)","v":0},{"$f":"SUM(X236:X244)","v":0},{"$f":"SUM(Y236:Y244)","v":0},{"$f":"SUM(Z236:Z244)","v":0},{"$f":"SUM(AA236:AA244)","v":0},{"$f":"SUM(AB236:AB244)","v":0},{"$f":"SUM(AC236:AC244)","v":0},0,0,0,0,{"$f":"SUM(AH236:AH244)","v":0}]
["Hide","Redundant & Disposed Asset (Sub 69)",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,3.1714345259085448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,5.7796978360234091E-2,0,2.7012997523846134E-2,2.2282508957763725E-2,6.4406586735867091E-2,9.903227872305383E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.7466834470478325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I247:I255)","v":0},{"$f":"SUM(J247:J255)","v":0},{"$f":"SUM(K247:K255)","v":0},{"$f":"SUM(L247:L255)","v":0},{"$f":"SUM(M247:M255)","v":0},{"$f":"SUM(N247:N255)","v":4.9759149513166108},{"$f":"SUM(O247:O255)","v":0},{"$f":"SUM(P247:P255)","v":2.7012997523846134E-2},{"$f":"SUM(Q247:Q255)","v":2.2282508957763725E-2},{"$f":"SUM(R247:R255)","v":6.4406586735867091E-2},{"$f":"SUM(S247:S255)","v":9.903227872305383E-3},{"$f":"SUM(T247:T255)","v":0},{"$f":"SUM(U247:U255)","v":0},{"$f":"SUM(V247:V255)","v":0},{"$f":"SUM(W247:W255)","v":0},{"$f":"SUM(X247:X255)","v":0},{"$f":"SUM(Y247:Y255)","v":0},{"$f":"SUM(Z247:Z255)","v":0},{"$f":"SUM(AA247:AA255)","v":0},{"$f":"SUM(AB247:AB255)","v":0},{"$f":"SUM(AC247:AC255)","v":0},0,0,0,0,{"$f":"SUM(AH247:AH255)","v":0}]
["Hide","Adjustment to Redundant & Disposed Asset",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0.69287761916490131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,1.1498231760970451E-2,0,5.2134435028088864E-3,2.9657721040009313E-3,1.7912847720220101E-2,1.1713206567025517E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0.34748825383274573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I258:I266)","v":0},{"$f":"SUM(J258:J266)","v":0},{"$f":"SUM(K258:K266)","v":0},{"$f":"SUM(L258:L266)","v":0},{"$f":"SUM(M258:M266)","v":0},{"$f":"SUM(N258:N266)","v":1.0518641047586175},{"$f":"SUM(O258:O266)","v":0},{"$f":"SUM(P258:P266)","v":5.2134435028088864E-3},{"$f":"SUM(Q258:Q266)","v":2.9657721040009313E-3},{"$f":"SUM(R258:R266)","v":1.7912847720220101E-2},{"$f":"SUM(S258:S266)","v":1.1713206567025517E-3},{"$f":"SUM(T258:T266)","v":0},{"$f":"SUM(U258:U266)","v":0},{"$f":"SUM(V258:V266)","v":0},{"$f":"SUM(W258:W266)","v":0},{"$f":"SUM(X258:X266)","v":0},{"$f":"SUM(Y258:Y266)","v":0},{"$f":"SUM(Z258:Z266)","v":0},{"$f":"SUM(AA258:AA266)","v":0},{"$f":"SUM(AB258:AB266)","v":0},{"$f":"SUM(AC258:AC266)","v":0},0,0,0,0,{"$f":"SUM(AH258:AH266)","v":0}]
[{"$f":"ROW()","v":268},"Modelled Redundant & Disposed Asset (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":269},null,"Pipeline",null,null,null,null,null,{"$f":"I225/$M$32","v":0},0,0,0,0,{"$f":"(N247+N258)/N$32","v":0},0,0,0,0,0,{"$f":"T225/T$32","v":0},{"$f":"U225/U$32","v":0},0,0,0,0,0,0,0,0,{"$f":"AD225/AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":270},null,"Compression",null,null,null,null,null,0,0,0,0,0,5.3597588925261999,0,0,0,0,0,{"$f":"T226/T$32","v":1.1277638623007835E-3},0,0,0,0,0,0,0,0,0,{"$f":"AD226/AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":271},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T227/T$32","v":0},0,0,2.7851286308532393E-2,0,0,0,0,0,0,{"$f":"AD227/AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":272},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,9.6111702345292427E-2,0,4.2045453370522311E-2,3.1770332021406875E-2,0.10144501274603727,1.3294585694912096E-2,{"$f":"T228/T$32","v":2.0199941052602277},2.8598221270247817E-2,3.8651759549269513E-2,0,0,0,0,0,0,0,{"$f":"AD228/AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":273},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I229/$M$32","v":0},0,0,0,0,{"$f":"(N251+N262)/N$32","v":0},0,0,0,0,0,{"$f":"T229/T$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I230/$M$32","v":0},0,0,0,0,{"$f":"(N252+N263)/N$32","v":0},0,0,0,0,0,{"$f":"T230/T$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":275},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I231/$M$32","v":0},0,0,0,0,{"$f":"(N253+N264)/N$32","v":0},0,0,0,0,0,{"$f":"T231/T$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I232/$M$32","v":0},0,0,0,0,{"$f":"(N254+N265)/N$32","v":2.9045933596697231},0,0,0,0,0,{"$f":"T232/T$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD232/AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":277},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y233/Y$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},null,"Total",null,null,null,null,null,{"$f":"SUM(I269:I277)","v":0},{"$f":"SUM(J269:J277)","v":0},{"$f":"SUM(K269:K277)","v":0},{"$f":"SUM(L269:L277)","v":0},{"$f":"SUM(M269:M277)","v":0},{"$f":"SUM(N269:N277)","v":8.3604639545412152},{"$f":"SUM(O269:O277)","v":0},{"$f":"SUM(P269:P277)","v":4.2045453370522311E-2},{"$f":"SUM(Q269:Q277)","v":3.1770332021406875E-2},{"$f":"SUM(R269:R277)","v":0.10144501274603727},{"$f":"SUM(S269:S277)","v":1.3294585694912096E-2},{"$f":"SUM(T269:T277)","v":2.0211218691225286},{"$f":"SUM(U269:U277)","v":2.8598221270247817E-2},{"$f":"SUM(V269:V277)","v":3.8651759549269513E-2},{"$f":"SUM(W269:W277)","v":2.7851286308532393E-2},{"$f":"SUM(X269:X277)","v":0},{"$f":"SUM(Y269:Y277)","v":0},{"$f":"SUM(Z269:Z277)","v":0},{"$f":"SUM(AA269:AA277)","v":0},{"$f":"SUM(AB269:AB277)","v":0},{"$f":"SUM(AC269:AC277)","v":0},0,0,0,0,{"$f":"SUM(AH269:AH277)","v":0}]
[{"$f":"ROW()","v":279}]
["Approved Capex Values"]
["Hide","Capex Closing Value (AA3 Approved Model)",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]"]
["Hide",null,"Pipeline",null,null,null,null,null,1.5485045536938307,1.5738167039320343,1.6289907888173716,1.6143742815584405,2.2149256743292476,4.4996516591400475,5.74323434823821,254.2278490565096,273.95638440184962,83.572744747450471,144.59338528382543]
["Hide",null,"Compression",null,null,null,null,null,-2.227072312036777,-0.82906744282932543,-0.95052002248361056,-1.4523482262804719,-1.7249467506264295,3.6919861468985058,68.785011564665453,117.30760768948929,40.410251709427207,0.41026205209483663,0.61540859253481395]
["Hide",null,"Metering",null,null,null,null,null,0.63787550495049528,1.22174860410116,1.5964963985900824,1.5615451099350999,3.2285298911438027,1.1281068782189878,1.2306930746224738,0.15384051263261908,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,5.6859054474485911,6.9697702417238672,7.3601214731691691,7.6820686399686977,7.7754222757812155,4.0099071762147656,3.1792904427747244,1.5896852972037303,5.4768603208532305,6.5129100770055315,6.0412610167167564]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I282:I290)","v":5.6452131940561401},8.9362681069277361,9.6350886380930127,9.4056398051817656,11.493931090627836,13.329651860472307,78.938229430300865,373.27898255583523,319.84349643213005,90.495916876550837,151.25005489307699,0,0,0,0,0]
["Hide","Capex Closing Value (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I282/$M$32","v":2.2078668947161639},2.2439571073097921,2.3226246418507861,2.3017843398856472,3.1580540457198558,6.4156297844082681,8.1887372922631059,362.47956152781558,390.60862318689175,119.15851069879564,206.16209865290332,{"$f":"T282/$S$32","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I283/$M$32","v":-3.1753727931607933},-1.1820892332175685,-1.3552570351829691,-2.0707666378864258,-2.4594392162241698,5.2640555496226149,98.074073804965138,167.25787657398388,57.617174417449093,0.58495404538384266,0.87745318858786781,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I284/$M$32","v":0.9094866443699281},1.7419763411260696,2.2762939492637462,2.2264601964569319,4.6032568959867319,1.6084614179402432,1.754729419770666,0.2193467071811277,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I285/$M$32","v":8.1069974085398506},9.9375393787331241,10.494104458999702,10.953138621817466,11.086242784488595,5.7173492219512285,4.5330510010742211,2.2665826408716527,7.8089396382797167,9.2861454704685027,8.6136654679709004,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I286/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T286/$S$32","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I287/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T287/$S$32","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I288/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T288/$S$32","v":0},0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I289/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T289/$S$32","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I293:I301)","v":8.04897815446515},12.741383593951417,13.737766014931266,13.410616520273619,16.388114509971011,19.005495973922354,112.55059151807315,532.22336744985216,456.03473724262057,129.02961021464799,215.65321730946209,0,0,0,0,0]
["Hide"]
["Approved DBNGP Capex Depreciation before Structural Adjustment"]
[{"$f":"ROW()","v":305}]
["Hide","Approved Capex Depreciation (AA1 Approved Model)",null,null,null,null,null,null,"AA1  [m$ 31/12/1999]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,6.1428571428571426E-3,1.0142857142857143E-2,1.2400000000000001E-2,1.7514285714285715E-2]
["Hide",null,"Compression",null,null,null,null,null,0,3.2000000000000001E-2,0.17700000000000002,0.32533333333333331,0.38633333333333331]
["Hide",null,"Metering",null,null,null,null,null,0,0,1E-3,2E-3,3.0000000000000001E-3]
["Hide",null,"Other",null,null,null,null,null,0,0.16873333333333329,0.33656666666666657,0.52723333333333322,0.68456666666666655]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I307:I315)","v":0},0.20687619047619044,0.52470952380952374,0.86696666666666655,1.0914142857142854]
["Hide","Approved Capex Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I307/$H$32","v":0},1.03394314818194E-2,1.707208453974831E-2,2.0871224479579627E-2,2.9479402317931593E-2]
["Hide",null,"Compression",null,null,null,null,null,0,5.3861224463431293E-2,0.29791989781335437,0.54758911537821808,0.65026207451163398]
["Hide",null,"Metering",null,null,null,null,null,0,0,1.6831632644822279E-3,3.3663265289644558E-3,5.0494897934466832E-3]
["Hide",null,"Other",null,null,null,null,null,0,0.28400574816030116,0.56649664938256827,0.88741977847717979,1.1522374654223835]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I311/$H$32","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I312/$H$32","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I313/$H$32","v":0},0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I314/$H$32","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I318:I326)","v":0},0.34820640410555187,0.88317179500015319,1.4592464448639419,1.8370284320453956]
[{"$f":"ROW()","v":328},"Approved Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010 (Perth)]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":329},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":330},null,"Compression",null,null,null,null,null,0,3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,14.522031434656466,15.715386681955891,15.934210015289224,16.002610015289221,16.095676681955887,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":331},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527951E-2,8.7274395338907712E-2,0.11188825683135718,0.11496506708400957,0.11496506708400957,0.11496506708400957,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":332},null,"Other",null,null,null,null,null,0,0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831983,0.61937803500511079,0.80194004570021848,1.0190370482670694,3.1359465705775782,5.7581623345067596,5.8411623345067589,5.9044956678400924,6.0544956678400936,2.3951545481307037,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":333},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":334},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":335},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8614169819496045E-14,0,0,0,-2.7034319887242082E-14]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I329:I337)","v":0},{"$f":"SUM(J329:J337)","v":0.2442172595065423},{"$f":"SUM(K329:K337)","v":0.61941938145121056},{"$f":"SUM(L329:L337)","v":1.0234538006983613},{"$f":"SUM(M329:M337)","v":1.2884141245539311},{"$f":"SUM(N329:N337)","v":0.42388178732151083},{"$f":"SUM(O329:O337)","v":0.70995621528983355},{"$f":"SUM(P329:P337)","v":3.2154263486717869},{"$f":"SUM(Q329:Q337)","v":10.813572673573866},{"$f":"SUM(R329:R337)","v":16.256805708895349},{"$f":"SUM(S329:S337)","v":17.681474466733707},{"$f":"SUM(T329:T337)","v":36.362708191817646},{"$f":"SUM(U329:U337)","v":40.494687446901438},{"$f":"SUM(V329:V337)","v":40.86121678023477},{"$f":"SUM(W329:W337)","v":41.105407256425245},{"$f":"SUM(X329:X337)","v":41.408931065949055},25.289015307624407,23.165074310576728,16.834822814710321,17.960038115774122,{"$f":"SUM(AC329:AC337)","v":21.694959788883192}]
[{"$f":"ROW()","v":339},"Approved Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,{"$f":"I329/$M$32","v":0},1.0339431481819398E-2,1.7072084539748306E-2,2.0871224479579623E-2,2.9479402317931586E-2,4.6225945550556209E-2,0.13787779961353147,0.25485976093157586,5.4331392113289407,11.013262399713108,12.715526838267333,{"$f":"T329/$S$32","v":22.241702722239438},22.608347257713188,22.674372722435731,22.745628775922011,22.75446075367061,{"$f":"Y329/$X$32","v":3.9410471489024577},2.6699063085021919,1.7572191204328098,5.7641813118770377,8.1965398689050364]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,{"$f":"I330/$M$32","v":0},5.3861224463431279E-2,0.29791989781335432,0.54758911537821797,0.65026207451163387,0,9.3487211113281524E-2,3.3626230046121193,8.9378855570782481,10.858458037659885,10.877956505839347,17.433161348884571,18.865740163103418,19.128429477202879,19.210541146057828,19.322264235455009,16.737183269117061,16.447523515346479,12.593234895366891,10.905234747452885,10.915879717143191]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,{"$f":"I331/$M$32","v":0},0,1.6831632644822275E-3,3.3663265289644549E-3,5.0494897934466832E-3,9.2267117511472513E-2,0.12443634587027738,0.1595309342656907,0.16391786840931327,0.16391786840931327,0.16391786840931327,0.21263369737992072,0.22582554995315646,0.23747724378219376,0.30122182881432702,0.36496641384646022,3.8629745658657648,2.8771209456496827,0.91152576852422407,0.6956770548817115,1.4140372171222251]
[{"$f":"ROW()","v":343},null,"Other",null,null,null,null,null,{"$f":"I332/$M$32","v":0},0.28400574816030111,0.56649664938256827,0.88741977847717957,1.1522374654223833,0.46588008086436755,0.65645838826274183,0.80756008829854931,0.88311284299427095,1.1434108309369282,1.4529490132858782,3.7645878121357632,6.9124608015215241,7.012099230102824,7.0881285531166673,7.2681980023599833,2.567499617092138,2.8373831316918308,2.784204819636769,1.8872724674576715,2.7295794280862817]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I333/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T333/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I334/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T334/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I335/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T335/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I336/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T336/$S$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":349},null,"Total",null,null,null,null,null,{"$f":"SUM(I340:I348)","v":0},{"$f":"SUM(J340:J348)","v":0.34820640410555181},{"$f":"SUM(K340:K348)","v":0.88317179500015308},{"$f":"SUM(L340:L348)","v":1.4592464448639415},{"$f":"SUM(M340:M348)","v":1.8370284320453953},{"$f":"SUM(N340:N348)","v":0.60437314392639629},{"$f":"SUM(O340:O348)","v":1.0122597448598323},{"$f":"SUM(P340:P348)","v":4.5845737881079351},{"$f":"SUM(Q340:Q348)","v":15.418055479810773},{"$f":"SUM(R340:R348)","v":23.179049136719236},{"$f":"SUM(S340:S348)","v":25.210350225801871},{"$f":"SUM(T340:T348)","v":43.652085580639692},{"$f":"SUM(U340:U348)","v":48.612373772291285},{"$f":"SUM(V340:V348)","v":49.052378673523627},{"$f":"SUM(W340:W348)","v":49.345520303910831},{"$f":"SUM(X340:X348)","v":49.709889405332063},27.108704600977422,24.831933901190183,18.046184603960693,19.252365581669302,{"$f":"SUM(AC340:AC348)","v":23.256036231256733}]
[{"$f":"ROW()","v":350}]
["Contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["BEP Asset"]
[{"$f":"ROW()","v":432},"Approved Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":433},null,"BEP Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.85803090523854]
[{"$f":"ROW()","v":434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":435},null,"BEP Lease (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T433*$E$30/$S$30","v":22.638368259464677}]
[{"$f":"ROW()","v":436},"Approved Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":437},null,"BEP depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527,-0.37050444172569541,-0.37050444172569541,-0.37050444172569535,-0.37050444172569535,-0.3705044417256953]
[{"$f":"ROW()","v":438},null,null,null,"Tax Asset Life (years)","Economic Asset Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":439},null,"BEP depreciation (modelled)",null,{"$f":"E79","v":20},57,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T437*$E$30/$S$30","v":0},{"$f":"U437*$E$30/$S$30","v":-0.39716435542920492},-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,{"$f":"Y437*$E$30/$X$30","v":-0.39716435542920481},{"$f":"Z437*$E$30/$X$30","v":-0.39716435542920481},-0.39716435542920475,-0.39716435542920475,-0.3971643554292047]
[{"$f":"ROW()","v":440},"Modelled Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":441},null,"BEP Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":443},null,"BEP Redundant & Disposed Asset (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T441*$E$30/$S$30","v":0},{"$f":"U441*$E$30/$S$30","v":0},0,0,0]
[{"$f":"ROW()","v":444}]
["DBNGP Actual & Forecast Capex"]
["Service Provider's Financed Capex"]
[{"$f":"ROW()","v":447},"AA1 to AA3 Modelled Capex in AA4 (AA4 Model)",null,null,"(FORECAST)",null,null,null,"Approved AA1  [m$ 31/12/2004]",null,null,null,null,"Approved AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD] (Post Tribunal)",null,null,null,null,"Approved AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":448},null,"Pipeline",null,null,null,null,null,1.5485045536938307,3.2563790620384045E-2,6.7147723655913982E-2,2.1687745098039214E-5,0.62122699999999997,4.4996516591400475,5.74323434823821,254.2278490565096,273.95638440184962,83.572744747450471,144.59338528382543,21.928798399535228,4.0504328865000003,4.483654037283916,0.5700181064288059,0.81172293943937601,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":449},null,"Compression",null,null,null,null,null,-2.227072312036777,1.4357808563146233,8.7495849032258058E-2,-0.11777233487394957,0.18346781999999998,3.6919861468985058,68.785011564665453,117.30760768948929,40.410251709427207,0.41026205209483663,0.61540859253481395,36.720734314650606,6.9064614987030017,2.2143100083048366,3.0902729187363613,6.7912260471697179,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":450},null,"Metering",null,null,null,null,null,0.63787550495049528,0.58387309915066488,0.37592829408602163,-3.2590289460784315E-2,1.6705262800000003,1.1281068782189878,1.2306930746224738,0.15384051263261908,0,0,0,0.56356935787388474,0.51056495579700012,2.8650063703944157,2.9386370341135524,0.1759679099483962,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":451},null,"Other Depreciable",null,null,null,null,null,5.6859054474485911,1.4830544262924668,0.78766804584229388,0.9443459043767507,0.90148431000000018,4.0099071762147656,3.1792904427747244,1.5896852972037303,5.4768603208532305,6.5129100770055315,6.0412610167167564,83.494553421867963,2.6196306201000001,2.0502870447267019,4.980740735785683,4.4275796696693241,2.3951545481307037,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":452},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":453},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":454},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":455},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8614169819496045E-14,0,0,0,-2.7034319887242082E-14]
[{"$f":"ROW()","v":457},null,"Total",null,null,null,null,null,{"$f":"SUM(I448:I456)","v":5.6452131940561401},3.5352721723781388,1.3182399126164874,0.79400496778711482,3.3767054100000005,13.329651860472307,78.938229430300865,373.27898255583523,319.84349643213005,90.495916876550837,151.25005489307699,{"$f":"SUM(T448:T456)","v":142.70765549392769},{"$f":"SUM(U448:U456)","v":14.087089961100002},11.613257460709871,11.579668795064403,12.206496566226814,{"$f":"SUM(Y448:Y456)","v":25.289015307624407},{"$f":"SUM(Z448:Z456)","v":23.165074310576728},16.834822814710321,17.960038115774122,21.694959788883192]
[{"$f":"ROW()","v":458},"AA1 to AA4 Modelled in AA5",null,null,"(FORECAST Indexed to AA5)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":459},null,"Pipeline",null,null,null,null,null,{"$f":"I448/$M$32","v":2.2078668947161639},4.6429644075447779E-2,9.5739619080742105E-2,3.0922514440645986E-5,0.88574910815214025,6.4156297844082681,8.1887372922631059,362.47956152781558,390.60862318689175,119.15851069879564,206.16209865290332,{"$f":"T448/T$32","v":25.532328397054044},4.6143166805029416,4.9713797627136556,0.6213518195781168,0.87013104762781823,{"$f":"Y448/$X$32","v":3.9410471489024577},{"$f":"Z448/$X$32","v":2.6699063085021919},1.7572191204328098,5.7641813118770377,8.1965398689050364]
[{"$f":"ROW()","v":460},null,"Compression",null,null,null,null,null,{"$f":"I449/$M$32","v":-3.1753727931607933},2.0471447844066559,0.12475209584795394,-0.16792048732523865,0.26158949617389032,5.2640555496226149,98.074073804965138,167.25787657398388,57.617174417449093,0.58495404538384266,0.87745318858786781,42.755003280184376,7.8679492759734195,2.4551796084448667,3.3685714179846644,7.2798936040693834,{"$f":"Y449/$X$32","v":16.737183269117061},16.447523515346479,12.593234895366891,10.905234747452885,10.915879717143191]
[{"$f":"ROW()","v":461},null,"Metering",null,null,null,null,null,{"$f":"I450/$M$32","v":0.9094866443699281},0.8324896967561416,0.53600077140215918,-4.6467426277849805E-2,2.3818461893232468,1.6084614179402432,1.754729419770666,0.2193467071811277,0,0,0,0.65617995375696803,0.58164360650599423,3.176657826715946,3.2032797688930095,0.18862980752770883,{"$f":"Y450/$X$32","v":3.8629745658657648},2.8771209456496827,0.91152576852422407,0.6956770548817115,1.4140372171222251]
[{"$f":"ROW()","v":462},null,"Other Depreciable",null,null,null,null,null,{"$f":"I451/$M$32","v":8.1069974085398506},2.1145477183535752,1.1230617296491474,1.3464539412949426,1.2853416280935113,5.7173492219512285,4.5330510010742211,2.2665826408716527,7.8089396382797167,9.2861454704685027,8.6136654679709004,97.215101278768117,2.9843242946629416,2.2733144522637669,5.4292877438864577,4.7461693506971905,{"$f":"Y451/$X$32","v":2.567499617092138},2.8373831316918308,2.784204819636769,1.8872724674576715,2.7295794280862817]
[{"$f":"ROW()","v":463},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I452/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T452/T$32","v":0},0,0,0,0,{"$f":"Y452/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I453/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T453/T$32","v":0},0,0,0,0,{"$f":"Y453/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":465},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I454/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T454/T$32","v":0},0,0,0,0,{"$f":"Y454/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":466},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I455/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T455/T$32","v":0},0,0,0,0,{"$f":"Y455/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":468},null,"Total",null,null,null,null,null,{"$f":"SUM(I459:I467)","v":8.04897815446515},{"$f":"SUM(J459:J467)","v":5.0406118435918206},1.8795542159800025,1.1320969502062947,4.814526421742789,19.005495973922354,112.55059151807315,532.22336744985216,456.03473724262057,129.02961021464799,215.65321730946209,166.15861290976352,16.048233857645297,12.876531650138235,12.622490750342248,13.084823809922101,{"$f":"SUM(Y459:Y467)","v":27.108704600977422},{"$f":"SUM(Z459:Z467)","v":24.831933901190183},{"$f":"SUM(AA459:AA467)","v":18.046184603960693},{"$f":"SUM(AB459:AB467)","v":19.252365581669302},{"$f":"SUM(AC459:AC467)","v":23.256036231256733}]
[{"$f":"ROW()","v":469},"Selected Service Provider's Financed Capex",null,null,"(ACTUAL)",null,null,null,"Actual AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD] NOT ACTUAL - FORECAST"]
[{"$f":"ROW()","v":470},null,"Pipeline",null,null,null,null,null,1.3878405999999999,3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,{"$f":"Y492*Y$32","v":0},0,8.4737717651326469E-2,8.8731049311209335E-3,0.2407887449594838,{"$f":"AD492*AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":471},null,"Compression",null,null,null,null,null,18.621587399999996,1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,52.260917140000004,28.967105928784179,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,{"$f":"Y493*Y$32","v":2.3972563663363551},4.5903694643640662,2.8301648373462203,1.9942828799758823,2.5390404681259611,{"$f":"AD493*AD$32","v":5.0825242304815115},3.1815390541042285,3.4937441412295889,2.1869242283155885,3.0977341993540373]
[{"$f":"ROW()","v":472},null,"Metering",null,null,null,null,null,0.57169320000000023,0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,{"$f":"Y494*Y$32","v":3.2921067003424995},3.5173434858880683,6.758897288813527,6.1586291630169052,6.9009029672430779,{"$f":"AD494*AD$32","v":1.6187352936291364},1.1202917598213098,1.3286069269464633,1.1520404417019618,1.3415081165171336]
[{"$f":"ROW()","v":473},null,"Other Depreciable",null,null,null,null,null,5.0959685000000006,1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,75.315456320000038,51.422946005191569,6.0559293089849895,9.3865164211427121,7.4750945923824714,11.73449724,{"$f":"Y495*Y$32","v":2.253370491483039},4.7829707869569464,1.7349664346038924,2.4787885805067194,5.2409975764585512,{"$f":"AD495*AD$32","v":2.1950207149192504},1.095815034815564,0.94007697344265917,0.7259339462315092,5.1622997606665875]
[{"$f":"ROW()","v":474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y496*Y$32","v":2.4396512085337045},2.418058381067822,3.7668712894345759,3.0057263458610977,1.5690204474742879,{"$f":"AD496*AD$32","v":6.5900701850532162},3.2799341194625131,2.5371836728635579,3.6059588317143287,3.0115940199536668]
[{"$f":"ROW()","v":475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y497*Y$32","v":0.83116914059542735},1.511980957253156,4.8159099447938436,7.4955037441672969,4.3740658776382562,{"$f":"AD497*AD$32","v":2.8262758299760291},2.4020785347975764,2.620842971834811,2.4841550014100684,2.0790900698789523]
[{"$f":"ROW()","v":476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y498*Y$32","v":5.1976068014649881},6.192090216472427,2.8617127162728324,6.2694777882132602,5.7864096996157137,{"$f":"AD498*AD$32","v":19.325791584758111},17.283295850199945,7.5287725860299579,10.539759822576519,12.575744803627614]
[{"$f":"ROW()","v":477},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,null,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,{"$f":"Y499*Y$32","v":0},0,0,0,0,{"$f":"AD499*AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":478},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y500*Y$32","v":0},0,0,0,0,{"$f":"AD500*AD$32","v":1.2984607928469758},1.1783708313001866,1.1094886296640798,1.1741598481669904,1.3114632768852632]
[{"$f":"ROW()","v":479},null,"Total",null,null,null,null,null,{"$f":"SUM(I470:I478)","v":25.677089699999996},{"$f":"SUM(J470:J478)","v":3.2674119600000004},1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,622.95787230000008,126.83806815185457,30.768892571582118,20.774203834611111,12.315252983736002,22.4612722,16.411160708756015,23.012813292002484,22.85326022891622,27.411281606672283,26.651225781515329,{"$f":"SUM(AD470:AD478)","v":38.936878631664229},29.541325184501321,19.558715902011116,21.868932120116966,28.579434246883253]
[{"$f":"ROW()","v":480},"Asset Restructure Adjustments",null,null,null,null,null,null,"Actual AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":481},null,"Pipeline"]
[{"$f":"ROW()","v":482},null,"Compression"]
[{"$f":"ROW()","v":483},null,"Metering"]
[{"$f":"ROW()","v":484},null,"Other Depreciable"]
[{"$f":"ROW()","v":485},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":486},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":487},null,"SCADA, ECI and Comms"]
[{"$f":"ROW()","v":488},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y510*Y$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":489},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y511*Y$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":490},null,"Total",null,null,null,null,null,{"$f":"SUM(I481:I489)","v":0},{"$f":"SUM(J481:J489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},"Service Provider's Financed Capex (AA4 model)",null,null,"(ACTUAL Indexed to AA5)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":492},null,"Pipeline",null,null,null,null,null,{"$f":"I470/I$32","v":2.2078668947161644},4.6429644075447786E-2,9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263506,621.03179970422048,0,588.17872893805281,{"$f":"T470/T$32","v":53.692685082073396},16.639539684858828,5.2018178385339553,0.63542696963181911,2.7793842196678966,0,0,8.6297307546749663E-2,8.8731049311209335E-3,0.23772212948907476,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,"Compression",null,null,null,null,null,{"$f":"I471/I$32","v":29.624429741804388},2.0471447844066564,0.12475209584795395,-0.16792048732523865,0.26158949617389032,57.166591166546795,206.46519524176287,0.17707028267993824,159.58861671239279,0,62.737297109001865,{"$f":"T471/T$32","v":33.727231552351924},9.4510169977188045,6.1572759259249343,3.3333187234695147,4.7976710455350542,2.5323744524389498,4.758259872962574,2.882253760732961,1.9942828799758823,2.5067039866975627,4.9538895045126399,3.0615231325433117,3.3191342012030423,2.0511663367893189,2.8684330886959475]
[{"$f":"ROW()","v":494},null,"Metering",null,null,null,null,null,{"$f":"I472/I$32","v":0.90948664436992821},0.8324896967561416,0.53600077140215929,-4.6467426277849805E-2,2.3818461893232468,0,0,0,0,9.3878885043999494E-2,5.7088458415070837,{"$f":"T472/T$32","v":0.40706012947745063},2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4776618052708952,3.6459885197162674,6.8832941714297275,6.1586291630169052,6.8130150728039078,1.5777663653034573,1.0780314431363363,1.2622059638377765,1.0805251238443734,1.2422067299945696]
[{"$f":"ROW()","v":495},null,"Other Depreciable",null,null,null,null,null,{"$f":"I473/I$32","v":8.1069974085398506},2.1145477183535752,1.1230617296491476,1.3464539412949426,1.2853416280935113,4.8828499313290319,1.0551464664516688,2.8044110259624313,7.0883165171182378,0.67075011034032683,90.41341826034197,{"$f":"T473/T$32","v":59.873209677387386},6.8990096637652529,10.407568779931138,8.1482738427283614,12.578861432546125,2.3803786464575376,4.9579054901373523,1.7668983321732894,2.4787885805067194,5.1742497546239035,2.139466451849287,1.0544780438098926,0.89309391534860239,0.68087007952240053,4.7801749583134105]
[{"$f":"ROW()","v":496},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T474/T$32","v":0},0,0,0,0,2.5771588221056043,2.5064976260488931,3.8362002088720226,3.0057263458610977,1.5490378590920013,6.4232806462476848,3.1562064803192555,2.4103806011311431,3.3821114018008016,2.7886691951670088]
[{"$f":"ROW()","v":497},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T475/T$32","v":0},0,0,0,0,0.87801685579262423,1.56728088521692,4.904546324145878,7.4955037441672969,4.3183590459455585,2.7547449920665819,2.3114658897497233,2.4898587853482708,2.329945888515645,1.9251912420580044]
[{"$f":"ROW()","v":498},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T476/T$32","v":0},0,0,0,0,5.4905628211839241,6.4185627400008567,2.9143822754680384,6.2694777882132602,5.7127156675049013,18.836670866016085,16.631325013508224,7.1525004617473993,9.8854822064707477,11.644860465188948]
[{"$f":"ROW()","v":499},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I477/I$32","v":0},0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,{"$f":"T477/T$32","v":-1.8988853659876667E-2},-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"Tax_CoRE!AD84","v":1.2655977624520631},{"$f":"Tax_CoRE!AE84","v":1.1339196210984581},{"$f":"Tax_CoRE!AF84","v":1.054038735437538},{"$f":"Tax_CoRE!AG84","v":1.101271421929777},{"$f":"Tax_CoRE!AH84","v":1.2143858755898915}]
[{"$f":"ROW()","v":501},null,"Total",null,null,null,null,null,{"$f":"SUM(I492:I500)","v":40.848780689430328},{"$f":"SUM(J492:J500)","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,747.83787311231913,147.68119758763029,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691,{"$f":"SUM(AD492:AD500)","v":37.951416588447799},28.4269496241652,18.581212664053773,20.511372458873065,26.463921555007779]
[{"$f":"ROW()","v":502},"Asset Restructure Adjustments",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":503},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N481/N$32","v":0},{"$f":"O481/O$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N482/N$32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N483/N$32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N484/N$32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N485/N$32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N486/N$32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":509},null,"SCADA, ECI and Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N487/N$32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":512},null,"Total",null,null,null,null,null,{"$f":"SUM(I503:I511)","v":0},{"$f":"SUM(J503:J511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Capex (includes Shipper finance)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Expansion/Enhancement/Extension Capex"]
[{"$f":"ROW()","v":537},"St4, St5A and St5B Capex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":538},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,7.4340000000000002,229.78399999999999,0,493.54199999999997,0,489.96,{"$f":"T549*T$30/$X$30","v":33.338435422729738},{"$f":"U549*U$30/$X$30","v":10.092384136288363},0,0,3.9849999999999998E-3,{"$f":"Y549*Y$30/$AB$30","v":0},0,0,0,0,{"$f":"AD549*AD$30/$AB$30","v":0},0,0,0,0]
[{"$f":"ROW()","v":539},null,"Compression",null,null,null,null,null,null,null,null,null,null,40.372,153.62200000000001,0,126.676,0,52.261000000000003,{"$f":"T550*T$30/$X$30","v":25.123423110590792},3.499239802806001,1.2681884708377203E-3,0,0,{"$f":"Y550*Y$30/$AB$30","v":2.2355759863298075},{"$f":"Z550*Z$30/$AB$30","v":2.0131913008272155},0,0,0,{"$f":"AD550*AD$30/$AB$30","v":0},{"$f":"AE550*AE$30/$AB$30","v":0},0,0,0]
[{"$f":"ROW()","v":540},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.7560000000000002,{"$f":"T551*T$30/$X$30","v":0},0,0,0,0,{"$f":"Y551*Y$30/$AB$30","v":0},0,0,0,0,{"$f":"AD551*AD$30/$AB$30","v":0},0,0,0,0]
[{"$f":"ROW()","v":541},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.13800000000000001,0,0,2.4319999999999999,0,75.314999999999998,{"$f":"T552*T$30/$X$30","v":18.227584737981296},-1.6901303676813861,1.599061116966199E-3,0,5.4845170000000006E-2,{"$f":"Y552*Y$30/$AB$30","v":0},0,0,0,0,{"$f":"AD552*AD$30/$AB$30","v":0},0,0,0,0]
[{"$f":"ROW()","v":542},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T553*T$30/$X$30","v":0},0,0,0,0,{"$f":"Y553*Y$30/$AB$30","v":0},0,0,0,0,{"$f":"AD553*AD$30/$AB$30","v":0},0,0,0,0]
[{"$f":"ROW()","v":543},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T554*T$30/$X$30","v":0},0,0,0,0,{"$f":"Y554*Y$30/$AB$30","v":0},0,0,0,0,{"$f":"AD554*AD$30/$AB$30","v":0},0,0,0,0]
[{"$f":"ROW()","v":544},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T555*T$30/$X$30","v":0},0,0,0,0,{"$f":"Y555*Y$30/$AB$30","v":0},0,0,0,0,{"$f":"AD555*AD$30/$AB$30","v":0},0,0,0,0]
[{"$f":"ROW()","v":545},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,{"$f":"T556*T$30/$X$30","v":0},0,0,0,0,{"$f":"Y556*Y$30/$AB$30","v":0},0,0,0,0,{"$f":"AD556*AD$30/$AB$30","v":0},0,0,0,0]
[{"$f":"ROW()","v":546},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":547},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N538:N546)","v":47.943999999999996},{"$f":"SUM(O538:O546)","v":383.28615531000003},1.7943513999999998,624.06545232999997,0.66129320999999996,622.95806214999993,76.689443271301826,11.901493571412978,2.8672495878039194E-3,0,5.8830170000000008E-2,2.2355759863298075,2.0131913008272155,0,0,0,{"$f":"SUM(AD538:AD546)","v":0},0,0,0,0]
[{"$f":"ROW()","v":548},"St4, St5A and St5B Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,"AA3  [m$ 31/12/2015]",null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N538/N$32","v":10.310877100815176},308.66502158787023,0,621.03210781563121,0,588.17884900836145,36.211286571381805,10.725631768369201,0,0,3.9849999999999998E-3]
[{"$f":"ROW()","v":550},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N539/N$32","v":55.995524658879511},206.35787498856234,0,159.39851783567136,0,62.73739657936563,27.288367386653732,3.7187999472957891,1.3117521969351995E-3,0,0,{"$f":"2.38162005691296*0.991586030455103","v":2.3615811782865785},{"$f":"2.10453019296889*0.991586030455103","v":2.0868227400189339}]
[{"$f":"ROW()","v":551},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N540/N$32","v":0},0,0,0,0,5.709402004008016,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N541/N$32","v":0.19140449823950692},0,0,3.0602260521042086,0,90.412870465068067,19.798298452877482,-1.7961777633006104,1.6539906973199999E-3,0,5.4845170000000006E-2]
[{"$f":"ROW()","v":553},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":554},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":555},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N545/N$32","v":0},-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":558},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N549:N557)","v":66.497806257934201},{"$f":"SUM(O549:O557)","v":514.86191119961768},2.341068877467114,785.27193891384161,0.81493390425445578,747.83810102021857,83.297952410913012,12.64825395236438,2.9657428942551993E-3,0,5.8830170000000008E-2,2.3615811782865785,2.0868227400189339,0,0,0,{"$f":"SUM(AD549:AD557)","v":0},0,0,0,0]
["Hide","Expansion Capex Adjustment",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"-(18.855 + 0.632) * (131.3 / 124.1)","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable (Relocation Of Line pack)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I560:I568)","v":-20.617591458501217},{"$f":"SUM(J560:J568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD560:AD568)","v":0},0,0,0,0]
["Hide","Expansion Capex Adjustment (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I560/I$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD560/AD$32","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I561/I$32","v":-32.799802534965181},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD561/AD$32","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I562/I$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD562/AD$32","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I563/I$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD563/AD$32","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I564/I$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I565/I$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I566/I$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I567/I$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD567/AD$32","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y568/Y$32","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I571:I579)","v":-32.799802534965181},{"$f":"SUM(J571:J579)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD571:AD579)","v":0},0,0,0,0]
["Stay in Business Capex"]
[{"$f":"ROW()","v":582},"Stay in Business Capex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":583},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N470-N538","v":-3.9651999999978926E-4},9.6542889999966519E-2,1.1463871999999999,-2.4486000000933927E-4,0,-1.0001999993392019E-4,12.776280336228304,4.5137522480111247,4.6914845910357874,0.58293042136619544,2.5888312600000001,0,0,8.4737717651326469E-2,8.8731049311209335E-3,0.2407887449594838,{"$f":"AD470-AD538","v":0},0,0,0,0]
[{"$f":"ROW()","v":584},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N471-N539","v":0.84432277999999883},7.9893979999951625E-2,0.13571847999999997,0.15107395999999085,0,-8.2859999999129741E-5,3.8436828181933862,4.7968336375323641,5.551937638008793,3.0579326671415683,4.475624279999999,0.16168038000654761,2.5771781635368507,2.8301648373462203,1.9942828799758823,2.5390404681259611,{"$f":"AD471-AD539","v":5.0825242304815115},3.1815390541042285,3.4937441412295889,2.1869242283155885,3.0977341993540373]
[{"$f":"ROW()","v":585},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N472-N540","v":0},0,0,0,7.6179759999999999E-2,-4.6328999999989406E-4,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.2921067003424995,3.5173434858880683,6.758897288813527,6.1586291630169052,6.9009029672430779,{"$f":"AD472-AD540","v":1.6187352936291364},1.1202917598213098,1.3286069269464633,1.1520404417019618,1.3415081165171336]
[{"$f":"ROW()","v":586},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N473-N541","v":3.3824673699999996},0.78549806000000011,2.1494877400000001,3.2011739800000005,0.54429260000000013,4.5632000004047768E-4,33.195361267210274,7.7460596766663752,9.3849173600257458,7.4750945923824714,11.679652069999999,2.253370491483039,4.7829707869569464,1.7349664346038924,2.4787885805067194,5.2409975764585512,{"$f":"AD473-AD541","v":2.1950207149192504},1.095815034815564,0.94007697344265917,0.7259339462315092,5.1622997606665875]
[{"$f":"ROW()","v":587},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N474-N542","v":0},0,0,0,0,0,0,0,0,0,0,2.4396512085337045,2.418058381067822,3.7668712894345759,3.0057263458610977,1.5690204474742879,6.5900701850532162,3.2799341194625131,2.5371836728635579,3.6059588317143287,3.0115940199536668]
[{"$f":"ROW()","v":588},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N475-N543","v":0},0,0,0,0,0,0,0,0,0,0,0.83116914059542735,1.511980957253156,4.8159099447938436,7.4955037441672969,4.3740658776382562,2.8262758299760291,2.4020785347975764,2.620842971834811,2.4841550014100684,2.0790900698789523]
[{"$f":"ROW()","v":589},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N476-N544","v":0},0,0,0,0,0,0,0,0,0,0,5.1976068014649881,6.192090216472427,2.8617127162728324,6.2694777882132602,5.7864096996157137,19.325791584758111,17.283295850199945,7.5287725860299579,10.539759822576519,12.575744803627614]
[{"$f":"ROW()","v":590},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N477-N545","v":0},0,0,0,0,0,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,{"$f":"AD477-AD545","v":0},0,0,0,0]
[{"$f":"ROW()","v":591},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":592},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N583:N591)","v":4.2263936299999987},{"$f":"SUM(O583:O591)","v":0.96193492999991825},3.43159342,3.352003079999982,0.62047236000000017,-1.8984999989246631E-4,50.148624880552731,18.86739900016914,20.771336585023302,12.315252983736002,22.40244203,14.175584722426208,20.999621991175271,22.85326022891622,27.411281606672283,26.651225781515329,{"$f":"SUM(AD583:AD591)","v":37.638417838817254},28.362954353201136,18.449227272347038,20.694772271949976,27.26797096999799]
[{"$f":"ROW()","v":593},"Stay in Business Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N583/N$32","v":-5.4996892494122416E-4},0.12968445682029667,1.4956777114263506,-3.0811141083339505E-4,0,-1.2007030867611555E-4,14.875789329356003,5.1421373648911048,5.2018178385339553,0.63542696963181911,2.7751124761254613,0,0,8.6297307546749663E-2,8.8731049311209335E-3,0.23772212948907476,{"$f":"AD583/AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":595},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N584/N$32","v":1.171066507667285},0.10732025320050979,0.17707028267993824,0.19009887672143139,0,-9.9470363760962061E-5,4.4753100548504161,5.4646281243260857,6.1558697856547884,3.3333187234695147,4.7976710455350542,0.17079327415237122,2.6714371329436402,2.882253760732961,1.9942828799758823,2.5067039866975627,{"$f":"AD584/AD$32","v":4.9538895045126399},3.0615231325433117,3.3191342012030423,2.0511663367893189,2.8684330886959475]
[{"$f":"ROW()","v":596},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N585/N$32","v":0},0,0,0,9.3878885043999494E-2,-5.5616250093277315E-4,0.40706012947745063,2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4776618052708952,3.6459885197162674,6.8832941714297275,6.1586291630169052,6.8130150728039078,{"$f":"AD585/AD$32","v":1.5777663653034573},1.0780314431363363,1.2622059638377765,1.0805251238443734,1.2422067299945696]
[{"$f":"ROW()","v":597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N586/N$32","v":4.691445433089525},1.0551464664516688,2.8044110259624313,4.0280904650140288,0.67075011034032683,5.477952739066529E-4,38.650310413324988,8.824432690476792,10.405795775143051,8.1482738427283614,12.520069838874537,2.3803786464575376,4.9579054901373523,1.7668983321732894,2.4787885805067194,5.1742497546239035,{"$f":"AD586/AD$32","v":2.139466451849287},1.0544780438098926,0.89309391534860239,0.68087007952240053,4.7801749583134105]
[{"$f":"ROW()","v":598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N587/N$32","v":0},0,0,0,0,0,0,0,0,0,0,2.5771588221056043,2.5064976260488931,3.8362002088720226,3.0057263458610977,1.5490378590920013,6.4232806462476848,3.1562064803192555,2.4103806011311431,3.3821114018008016,2.7886691951670088]
[{"$f":"ROW()","v":599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N588/N$32","v":0},0,0,0,0,0,0,0,0,0,0,0.87801685579262423,1.56728088521692,4.904546324145878,7.4955037441672969,4.3183590459455585,2.7547449920665819,2.3114658897497233,2.4898587853482708,2.329945888515645,1.9251912420580042]
[{"$f":"ROW()","v":600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N589/N$32","v":0},0,0,0,0,0,0,0,0,0,0,5.4905628211839241,6.4185627400008567,2.9143822754680384,6.2694777882132602,5.7127156675049013,18.836670866016085,16.631325013508224,7.1525004617473993,9.8854822064707477,11.644860465188948]
[{"$f":"ROW()","v":601},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N590/N$32","v":0},0,0,0,0,0,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,{"$f":"AD590/AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":602},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y591/Y$32","v":0},{"$f":"Z591/Z$32","v":0},{"$f":"AA591/AA$32","v":0},{"$f":"AB591/AB$32","v":0},{"$f":"AC591/AC$32","v":0},{"$f":"AD591/AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":603},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N594:N602)","v":5.8619619718318692},{"$f":"SUM(O594:O602)","v":1.2921511764724753},4.4771590200687204,4.2178812303246271,0.76462899538432638,-2.2790789946319789E-4,58.389481073348982,21.494036900192686,23.030814037974316,13.424318918481461,24.014425866107008,14.974572224962959,21.767672394063929,23.273872380368669,27.411281606672283,26.31180351615691,{"$f":"SUM(AD594:AD602)","v":36.685818825995739},27.293030003066743,17.527173928616236,19.410101036943288,25.249535679417889]
["Hide","Stay in Business Capex Adjustment ",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N605:N613)","v":0},{"$f":"SUM(O605:O613)","v":0},0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD605:AD613)","v":0},0,0,0,0]
["Hide","Stay in Business Capex Adjustment (modelled)",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
["Hide",null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N605/N$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD605/AD$32","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N606/N$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD606/AD$32","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N607/N$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD607/AD$32","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N608/N$32","v":0},0,0,0,0,-4.9116479819792689,0,0,0,0,0,0,0,0,0,0,{"$f":"AD608/AD$32","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N609/N$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N610/N$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N611/N$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N612/N$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD612/AD$32","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y613/Y$32","v":0},{"$f":"Z613/Z$32","v":0},{"$f":"AA613/AA$32","v":0},{"$f":"AB613/AB$32","v":0},{"$f":"AC613/AC$32","v":0},{"$f":"AD613/AD$32","v":0},0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N616:N624)","v":0},{"$f":"SUM(O616:O624)","v":0},0,0,0,-4.9116479819792689,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD616:AD624)","v":0},0,0,0,0]
["Capex Adjustment"]
["Hide","Capex Adjustment",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I560+I605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD560+AD605","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I561+I606","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD561+AD606","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I562+I607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD562+AD607","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I563+I608","v":0},0,0,0,0,0,0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0,{"$f":"AD563+AD608","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I564+I609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I565+I610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I566+I611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable (Relocation Of Line pack)",null,null,null,null,null,{"$f":"I567+I612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD567+AD612","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y568+Y613","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I628:I636)","v":-20.617591458501217},{"$f":"SUM(J628:J636)","v":0},0,0,0,0,0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD628:AD636)","v":0},0,0,0,0]
["Hide","Capex Adjustment(modelled)",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I571+I616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD571+AD616","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I572+I617","v":-32.799802534965181},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD572+AD617","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I573+I618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD573+AD618","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I574+I619","v":0},0,0,0,0,0,0,0,0,0,-4.9116479819792689,0,0,0,0,0,0,0,0,0,0,{"$f":"AD574+AD619","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I575+I620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I576+I621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I577+I622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I578+I623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD578+AD623","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y579+Y624","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I639:I647)","v":-32.799802534965181},{"$f":"SUM(J639:J647)","v":0},0,0,0,0,0,0,0,0,-4.9116479819792689,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD639:AD647)","v":0},0,0,0,0]
["Modelled Capex (Before restructure adjustment)"]
[{"$f":"ROW()","v":650},"Modelled Capex",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":651},null,"Pipeline",null,null,null,null,null,{"$f":"I470+I628","v":1.3878405999999999},3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.4737717651326469E-2,8.8731049311209335E-3,0.2407887449594838,{"$f":"AD470+AD628","v":0},0,0,0,0]
[{"$f":"ROW()","v":652},null,"Compression",null,null,null,null,null,{"$f":"I471+I629","v":-1.9960040585012209},1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,52.260917140000004,28.967105928784179,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.3972563663363551,4.5903694643640662,2.8301648373462203,1.9942828799758823,2.5390404681259611,{"$f":"AD471+AD629","v":5.0825242304815115},3.1815390541042285,3.4937441412295889,2.1869242283155885,3.0977341993540373]
[{"$f":"ROW()","v":653},null,"Metering",null,null,null,null,null,{"$f":"I472+I630","v":0.57169320000000023},0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.2921067003424995,3.5173434858880683,6.758897288813527,6.1586291630169052,6.9009029672430779,{"$f":"AD472+AD630","v":1.6187352936291364},1.1202917598213098,1.3286069269464633,1.1520404417019618,1.3415081165171336]
[{"$f":"ROW()","v":654},null,"Other Depreciable",null,null,null,null,null,{"$f":"I473+I631","v":5.0959685000000006},1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,71.22399494000004,51.422946005191569,6.0559293089849895,9.3865164211427121,7.4750945923824714,11.73449724,2.253370491483039,4.7829707869569464,1.7349664346038924,2.4787885805067194,5.2409975764585512,{"$f":"AD473+AD631","v":2.1950207149192504},1.095815034815564,0.94007697344265917,0.7259339462315092,5.1622997606665875]
[{"$f":"ROW()","v":655},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I474+I632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4396512085337045,2.418058381067822,3.7668712894345759,3.0057263458610977,1.5690204474742879,6.5900701850532162,3.2799341194625131,2.5371836728635579,3.6059588317143287,3.0115940199536668]
[{"$f":"ROW()","v":656},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I475+I633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83116914059542735,1.511980957253156,4.8159099447938436,7.4955037441672969,4.3740658776382562,2.8262758299760291,2.4020785347975764,2.620842971834811,2.4841550014100684,2.0790900698789523]
[{"$f":"ROW()","v":657},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I476+I634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1976068014649881,6.192090216472427,2.8617127162728324,6.2694777882132602,5.7864096996157137,19.325791584758111,17.283295850199945,7.5287725860299579,10.539759822576519,12.575744803627614]
[{"$f":"ROW()","v":658},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I477+I635","v":0},0,0,0,0,0,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,{"$f":"AD477+AD635","v":0},0,0,0,0]
[{"$f":"ROW()","v":659},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y478+Y636","v":0},0,0,0,0,1.2984607928469758,1.1783708313001866,1.1094886296640798,1.1741598481669904,1.3114632768852632]
[{"$f":"ROW()","v":660},null,"Total",null,null,null,null,null,{"$f":"SUM(I651:I659)","v":5.0594982414987797},{"$f":"SUM(J651:J659)","v":3.2674119600000004},1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000002,126.83806815185457,30.768892571582118,20.774203834611111,12.315252983736002,22.4612722,16.411160708756015,23.012813292002484,22.85326022891622,27.411281606672283,26.651225781515329,{"$f":"SUM(AD651:AD659)","v":38.936878631664229},29.541325184501321,19.558715902011116,21.868932120116966,28.579434246883253]
[{"$f":"ROW()","v":661},"Modelled Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":662},null,"Pipeline",null,null,null,null,null,{"$f":"I492+I639","v":2.2078668947161644},4.6429644075447786E-2,9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263506,621.03179970422048,0,588.17872893805281,53.692685082073396,16.639539684858828,5.2018178385339553,0.63542696963181911,2.7793842196678966,0,0,8.6297307546749663E-2,8.8731049311209335E-3,0.23772212948907476,{"$f":"AD492+AD639","v":0},0,0,0,0]
[{"$f":"ROW()","v":663},null,"Compression",null,null,null,null,null,{"$f":"I493+I640","v":-3.1753727931607933},2.0471447844066564,0.12475209584795395,-0.16792048732523865,0.26158949617389032,57.166591166546795,206.46519524176287,0.17707028267993824,159.58861671239279,0,62.737297109001865,33.727231552351924,9.4510169977188045,6.1572759259249343,3.3333187234695147,4.7976710455350542,2.5323744524389498,4.758259872962574,2.882253760732961,1.9942828799758823,2.5067039866975627,{"$f":"AD493+AD640","v":4.9538895045126399},3.0615231325433117,3.3191342012030423,2.0511663367893189,2.8684330886959475]
[{"$f":"ROW()","v":664},null,"Metering",null,null,null,null,null,{"$f":"I494+I641","v":0.90948664436992821},0.8324896967561416,0.53600077140215929,-4.6467426277849805E-2,2.3818461893232468,0,0,0,0,9.3878885043999494E-2,5.7088458415070837,0.40706012947745063,2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4776618052708952,3.6459885197162674,6.8832941714297275,6.1586291630169052,6.8130150728039078,{"$f":"AD494+AD641","v":1.5777663653034573},1.0780314431363363,1.2622059638377765,1.0805251238443734,1.2422067299945696]
[{"$f":"ROW()","v":665},null,"Other Depreciable",null,null,null,null,null,{"$f":"I495+I642","v":8.1069974085398506},2.1145477183535752,1.1230617296491476,1.3464539412949426,1.2853416280935113,4.8828499313290319,1.0551464664516688,2.8044110259624313,7.0883165171182378,0.67075011034032683,85.501770278362699,59.873209677387386,6.8990096637652529,10.407568779931138,8.1482738427283614,12.578861432546125,2.3803786464575376,4.9579054901373523,1.7668983321732894,2.4787885805067194,5.1742497546239035,{"$f":"AD495+AD642","v":2.139466451849287},1.0544780438098926,0.89309391534860239,0.68087007952240053,4.7801749583134105]
[{"$f":"ROW()","v":666},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I496+I643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5771588221056043,2.5064976260488931,3.8362002088720226,3.0057263458610977,1.5490378590920013,6.4232806462476848,3.1562064803192555,2.4103806011311431,3.3821114018008016,2.7886691951670088]
[{"$f":"ROW()","v":667},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I497+I644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87801685579262423,1.56728088521692,4.904546324145878,7.4955037441672969,4.3183590459455585,2.7547449920665819,2.3114658897497233,2.4898587853482708,2.329945888515645,1.9251912420580044]
[{"$f":"ROW()","v":668},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I498+I645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4905628211839241,6.4185627400008567,2.9143822754680384,6.2694777882132602,5.7127156675049013,18.836670866016085,16.631325013508224,7.1525004617473993,9.8854822064707477,11.644860465188948]
[{"$f":"ROW()","v":669},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I499+I646","v":0},0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,{"$f":"AD499+AD646","v":0},0,0,0,0]
[{"$f":"ROW()","v":670},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y500+Y647","v":0},0,0,0,0,1.2655977624520631,1.1339196210984581,1.054038735437538,1.101271421929777,1.2143858755898915]
[{"$f":"ROW()","v":671},null,"Total",null,null,null,null,null,{"$f":"SUM(I662:I670)","v":8.04897815446515},{"$f":"SUM(J662:J670)","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763029,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691,{"$f":"SUM(AD662:AD670)","v":37.951416588447799},28.4269496241652,18.581212664053773,20.511372458873065,26.463921555007779]
[{"$f":"ROW()","v":672}]
["Modelled Capex (restructure adjustment)"]
[{"$f":"ROW()","v":674},"Modelled Capex",null,null,"(adjustments)",null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":675},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N481","v":0},{"$f":"O481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":677},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":678},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":679},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":680},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},null,"Total",null,null,null,null,null,{"$f":"SUM(I675:I683)","v":0},{"$f":"SUM(J675:J683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},"Modelled Capex (modelled)",null,null,"(adjustments)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":686},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N503","v":0},{"$f":"O503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":690},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":691},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":693},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":694},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":695},null,"Total",null,null,null,null,null,{"$f":"SUM(I686:I694)","v":0},{"$f":"SUM(J686:J694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":696}]
["Modelled Capex (After restructure adjustment)"]
[{"$f":"ROW()","v":698},"Modelled Capex",null,null,"(incorporates adjustments)",null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":699},null,"Pipeline",null,null,null,null,null,{"$f":"I651+I675","v":1.3878405999999999},{"$f":"J651+J675","v":3.0096500000000002E-2},6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.4737717651326469E-2,8.8731049311209335E-3,0.2407887449594838,0,0,0,0,0]
[{"$f":"ROW()","v":700},null,"Compression",null,null,null,null,null,{"$f":"I652+I676","v":-1.9960040585012209},1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,52.260917140000004,28.967105928784179,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.3972563663363551,4.5903694643640662,2.8301648373462203,1.9942828799758823,2.5390404681259611,5.0825242304815115,3.1815390541042285,3.4937441412295889,2.1869242283155885,3.0977341993540373]
[{"$f":"ROW()","v":701},null,"Metering",null,null,null,null,null,{"$f":"I653+I677","v":0.57169320000000023},0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.2921067003424995,3.5173434858880683,6.758897288813527,6.1586291630169052,6.9009029672430779,1.6187352936291364,1.1202917598213098,1.3286069269464633,1.1520404417019618,1.3415081165171336]
[{"$f":"ROW()","v":702},null,"Other Depreciable",null,null,null,null,null,{"$f":"I654+I678","v":5.0959685000000006},1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,71.22399494000004,51.422946005191569,6.0559293089849895,9.3865164211427121,7.4750945923824714,11.73449724,2.253370491483039,4.7829707869569464,1.7349664346038924,2.4787885805067194,5.2409975764585512,2.1950207149192504,1.095815034815564,0.94007697344265917,0.7259339462315092,5.1622997606665875]
[{"$f":"ROW()","v":703},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I655+I679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4396512085337045,2.418058381067822,3.7668712894345759,3.0057263458610977,1.5690204474742879,6.5900701850532162,3.2799341194625131,2.5371836728635579,3.6059588317143287,3.0115940199536668]
[{"$f":"ROW()","v":704},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I656+I680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83116914059542735,1.511980957253156,4.8159099447938436,7.4955037441672969,4.3740658776382562,2.8262758299760291,2.4020785347975764,2.620842971834811,2.4841550014100684,2.0790900698789523]
[{"$f":"ROW()","v":705},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I657+I681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1976068014649881,6.192090216472427,2.8617127162728324,6.2694777882132602,5.7864096996157137,19.325791584758111,17.283295850199945,7.5287725860299579,10.539759822576519,12.575744803627614]
[{"$f":"ROW()","v":706},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I658+I682","v":0},0,0,0,0,0,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":707},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I659+I683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2984607928469758,1.1783708313001866,1.1094886296640798,1.1741598481669904,1.3114632768852632]
[{"$f":"ROW()","v":708},null,"Total",null,null,null,null,null,{"$f":"SUM(I699:I707)","v":5.0594982414987797},{"$f":"SUM(J699:J707)","v":3.2674119600000004},1.2552523400000002,0.77395160000000007,3.3767054100000005,{"$f":"SUM(N699:N707)","v":52.17039363},384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000002,126.83806815185457,30.768892571582118,20.774203834611111,12.315252983736002,22.4612722,16.411160708756015,23.012813292002484,22.85326022891622,27.411281606672283,26.651225781515329,38.936878631664229,29.541325184501321,19.558715902011116,21.868932120116966,28.579434246883253]
[{"$f":"ROW()","v":709},"Modelled Capex (modelled)",null,null,"(incorporates adjustments)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":710},null,"Pipeline",null,null,null,null,null,{"$f":"I662+I686","v":2.2078668947161644},4.6429644075447786E-2,9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263506,621.03179970422048,0,588.17872893805281,53.692685082073396,16.639539684858828,5.2018178385339553,0.63542696963181911,2.7793842196678966,0,0,8.6297307546749663E-2,8.8731049311209335E-3,0.23772212948907476,0,0,0,0,0]
[{"$f":"ROW()","v":711},null,"Compression",null,null,null,null,null,{"$f":"I663+I687","v":-3.1753727931607933},2.0471447844066564,0.12475209584795395,-0.16792048732523865,0.26158949617389032,57.166591166546795,206.46519524176287,0.17707028267993824,159.58861671239279,0,62.737297109001865,33.727231552351924,9.4510169977188045,6.1572759259249343,3.3333187234695147,4.7976710455350542,2.5323744524389498,4.758259872962574,2.882253760732961,1.9942828799758823,2.5067039866975627,4.9538895045126399,3.0615231325433117,3.3191342012030423,2.0511663367893189,2.8684330886959475]
[{"$f":"ROW()","v":712},null,"Metering",null,null,null,null,null,{"$f":"I664+I688","v":0.90948664436992821},0.8324896967561416,0.53600077140215929,-4.6467426277849805E-2,2.3818461893232468,0,0,0,0,9.3878885043999494E-2,5.7088458415070837,0.40706012947745063,2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4776618052708952,3.6459885197162674,6.8832941714297275,6.1586291630169052,6.8130150728039078,1.5777663653034573,1.0780314431363363,1.2622059638377765,1.0805251238443734,1.2422067299945696]
[{"$f":"ROW()","v":713},null,"Other Depreciable",null,null,null,null,null,{"$f":"I665+I689","v":8.1069974085398506},2.1145477183535752,1.1230617296491476,1.3464539412949426,1.2853416280935113,4.8828499313290319,1.0551464664516688,2.8044110259624313,7.0883165171182378,0.67075011034032683,85.501770278362699,59.873209677387386,6.8990096637652529,10.407568779931138,8.1482738427283614,12.578861432546125,2.3803786464575376,4.9579054901373523,1.7668983321732894,2.4787885805067194,5.1742497546239035,2.139466451849287,1.0544780438098926,0.89309391534860239,0.68087007952240053,4.7801749583134105]
[{"$f":"ROW()","v":714},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I666+I690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5771588221056043,2.5064976260488931,3.8362002088720226,3.0057263458610977,1.5490378590920013,6.4232806462476848,3.1562064803192555,2.4103806011311431,3.3821114018008016,2.7886691951670088]
[{"$f":"ROW()","v":715},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I667+I691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87801685579262423,1.56728088521692,4.904546324145878,7.4955037441672969,4.3183590459455585,2.7547449920665819,2.3114658897497233,2.4898587853482708,2.329945888515645,1.9251912420580044]
[{"$f":"ROW()","v":716},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I668+I692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4905628211839241,6.4185627400008567,2.9143822754680384,6.2694777882132602,5.7127156675049013,18.836670866016085,16.631325013508224,7.1525004617473993,9.8854822064707477,11.644860465188948]
[{"$f":"ROW()","v":717},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I669+I693","v":0},0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I670+I694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2655977624520631,1.1339196210984581,1.054038735437538,1.101271421929777,1.2143858755898915]
[{"$f":"ROW()","v":719},null,"Total",null,null,null,null,null,{"$f":"SUM(I710:I718)","v":8.04897815446515},5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763029,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691,{"$f":"SUM(AD710:AD718)","v":37.951416588447799},28.4269496241652,18.581212664053773,20.511372458873065,26.463921555007779]
[{"$f":"ROW()","v":720}]
["Approved DBNGP Capex Depreciation"]
["Capex Depreciation Approved Before Structural Adjustment"]
[{"$f":"ROW()","v":723},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":724},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169159E-2,2.7451400602169159E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698573E-2,3.0742305844698573E-2]
[{"$f":"ROW()","v":725},null,"Compression",null,null,null,null,null,0,3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Metering",null,null,null,null,null,0,0,0,0,0,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901003E-2,1.8665608859667861E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2]
[{"$f":"ROW()","v":727},null,"Other",null,null,null,null,null,0,0.19918963201719039,0.19918963201719039,0.19918963201719039,0.19918963201719039,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.22281298785012935,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.20959894313007071,0.20959894313007071,0.20959894313007071,0.20959894313007074,0.20959894313007074]
[{"$f":"ROW()","v":728},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":729},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":730},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":731},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":732},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":733},null,"Total",null,null,null,null,null,{"$f":"SUM(I724:I732)","v":0},{"$f":"SUM(J724:J732)","v":0.2442172595065423},0.2442172595065423,0.2442172595065423,0.2442172595065423,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.26693187946219948,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717]
[{"$f":"ROW()","v":734},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":735},null,"Pipeline",null,null,null,null,null,0,0,4.7219983883964546E-3,4.7219983883964546E-3,4.7219983883964546E-3,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,3.0387184378126658E-4,3.0387184378126658E-4,3.0387184378126653E-4,3.0387184378126653E-4,3.0387184378126647E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4]
[{"$f":"ROW()","v":736},null,"Compression",null,null,null,null,null,0,0,0.1711724415793715,0.1711724415793715,0.1711724415793715,0,0,0,0,0,0,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196472E-2,5.8414316062735255E-2,5.8414316062735255E-2,5.8414316062735248E-2,5.8414316062735248E-2,5.8414316062735248E-2]
[{"$f":"ROW()","v":737},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,1.1804995970991136E-3,1.1804995970991136E-3,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.4781724490512611E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2]
[{"$f":"ROW()","v":738},null,"Other",null,null,null,null,null,0,0,0.19812718237980118,0.19812718237980118,0.19812718237980118,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,3.3485710039868402E-2,3.3485710039868402E-2,3.3485710039868395E-2,3.3485710039868395E-2,3.3485710039868388E-2,3.730370251814339E-2,3.730370251814339E-2,3.730370251814339E-2,3.7303702518143383E-2,3.7303702518143383E-2]
[{"$f":"ROW()","v":739},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":740},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":741},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,{"$f":"SUM(I735:I743)","v":0},{"$f":"SUM(J735:J743)","v":0},{"$f":"SUM(K735:K743)","v":0.37520212194466829},{"$f":"SUM(L735:L743)","v":0.37520212194466829},{"$f":"SUM(M735:M743)","v":0.37520212194466829},{"$f":"SUM(N735:N743)","v":6.1577806534958153E-2},{"$f":"SUM(O735:O743)","v":6.1577806534958153E-2},{"$f":"SUM(P735:P743)","v":6.1577806534958153E-2},{"$f":"SUM(Q735:Q743)","v":6.1577806534958153E-2},{"$f":"SUM(R735:R743)","v":6.1577806534958153E-2},{"$f":"SUM(S735:S743)","v":6.1577806534958153E-2},{"$f":"SUM(T735:T743)","v":0.10073248124635875},{"$f":"SUM(U735:U743)","v":0.10073248124635875},{"$f":"SUM(V735:V743)","v":0.10073248124635875},{"$f":"SUM(W735:W743)","v":0.10073248124635875},{"$f":"SUM(X735:X743)","v":0.10073248124635874},0.11261209342534689,0.11261209342534689,0.11261209342534687,0.11261209342534687,0.11261209342534687]
[{"$f":"ROW()","v":745},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,0,0,0,2.6645562334522872E-3,2.6645562334522872E-3,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267466E-3,1.0739819455267466E-3,1.2027321272073338E-3,1.2027321272073336E-3,1.2027321272073336E-3,1.2027321272073334E-3,1.2027321272073334E-3]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,0,0,0,0.17510744023636846,0.17510744023636846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,0,0,0,1.1804995970991136E-3,1.1804995970991136E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,-1.3044774201879801,0,0,0,0]
[{"$f":"ROW()","v":749},null,"Other",null,null,null,null,null,0,0,0,0.22508192318023096,0.22508192318023096,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,9.7160666194622807E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100787E-3,9.6641444915100787E-3]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":753},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":754},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Total",null,null,null,null,null,{"$f":"SUM(I746:I754)","v":0},{"$f":"SUM(J746:J754)","v":0},{"$f":"SUM(K746:K754)","v":0},{"$f":"SUM(L746:L754)","v":0.40403441924715083},{"$f":"SUM(M746:M754)","v":0.40403441924715083},{"$f":"SUM(N746:N754)","v":3.4733420604881382E-2},{"$f":"SUM(O746:O754)","v":3.4733420604881382E-2},{"$f":"SUM(P746:P754)","v":3.4733420604881382E-2},{"$f":"SUM(Q746:Q754)","v":3.4733420604881382E-2},{"$f":"SUM(R746:R754)","v":3.4733420604881382E-2},{"$f":"SUM(S746:S754)","v":3.4733420604881382E-2},{"$f":"SUM(T746:T754)","v":2.0078416276781835E-2},{"$f":"SUM(U746:U754)","v":2.0078416276781835E-2},{"$f":"SUM(V746:V754)","v":2.0078416276781835E-2},{"$f":"SUM(W746:W754)","v":2.0078416276781835E-2},{"$f":"SUM(X746:X754)","v":2.0078416276781835E-2},-1.2936105435692629,1.086687661871741E-2,1.086687661871741E-2,1.0866876618717412E-2,1.0866876618717412E-2]
[{"$f":"ROW()","v":756},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":757},null,"Pipeline",null,null,null,null,null,0,0,0,0,6.0374122251640374E-3,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":758},null,"Compression",null,null,null,null,null,0,0,0,0,7.201047542304595E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":759},null,"Metering",null,null,null,null,null,0,0,0,0,1.1804995970991139E-3,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,"Other",null,null,null,null,null,0,0,0,0,0.18573193661026055,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,2.9421455088012576E-2,2.9421455088012579E-2,2.9421455088012579E-2,2.9421455088012582E-2,2.9421455088012586E-2,3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2]
[{"$f":"ROW()","v":761},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":762},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":763},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":764},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,"Total",null,null,null,null,null,{"$f":"SUM(I757:I765)","v":0},{"$f":"SUM(J757:J765)","v":0},{"$f":"SUM(K757:K765)","v":0},{"$f":"SUM(L757:L765)","v":0},{"$f":"SUM(M757:M765)","v":0.26496032385556967},{"$f":"SUM(N757:N765)","v":3.0826700848272638E-2},{"$f":"SUM(O757:O765)","v":3.0826700848272638E-2},{"$f":"SUM(P757:P765)","v":3.0826700848272638E-2},{"$f":"SUM(Q757:Q765)","v":3.0826700848272638E-2},{"$f":"SUM(R757:R765)","v":3.0826700848272638E-2},{"$f":"SUM(S757:S765)","v":3.0826700848272638E-2},{"$f":"SUM(T757:T765)","v":2.9421455088012576E-2},{"$f":"SUM(U757:U765)","v":2.9421455088012579E-2},{"$f":"SUM(V757:V765)","v":2.9421455088012579E-2},{"$f":"SUM(W757:W765)","v":2.9421455088012582E-2},{"$f":"SUM(X757:X765)","v":2.9421455088012586E-2},3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2]
[{"$f":"ROW()","v":767},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":768},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,1.0540565382740123E-2,1.0540565382740123E-2,1.0540565382740121E-2,1.0540565382740121E-2,1.0540565382740119E-2,1.1804180393864274E-2,1.1804180393864272E-2,1.180418039386427E-2,1.1804180393864272E-2,1.1804180393864274E-2]
[{"$f":"ROW()","v":769},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9.0794654948805446E-3,9.0794654948805446E-3,9.0794654948805464E-3,9.0794654948805464E-3,9.0794654948805464E-3,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2]
[{"$f":"ROW()","v":770},null,"Metering",null,null,null,null,null,0,0,0,0,0,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600698E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2]
[{"$f":"ROW()","v":771},null,"Other",null,null,null,null,null,0,0,0,0,0,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.5690163808873729E-2,3.5690163808873729E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2]
[{"$f":"ROW()","v":772},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":773},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":774},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":775},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,"Total",null,null,null,null,null,{"$f":"SUM(I768:I776)","v":0},{"$f":"SUM(J768:J776)","v":0},{"$f":"SUM(K768:K776)","v":0},{"$f":"SUM(L768:L776)","v":0},{"$f":"SUM(M768:M776)","v":0},{"$f":"SUM(N768:N776)","v":7.2334674028571438E-2},{"$f":"SUM(O768:O776)","v":7.2334674028571438E-2},{"$f":"SUM(P768:P776)","v":7.2334674028571438E-2},{"$f":"SUM(Q768:Q776)","v":7.2334674028571438E-2},{"$f":"SUM(R768:R776)","v":7.2334674028571438E-2},{"$f":"SUM(S768:S776)","v":7.2334674028571438E-2},{"$f":"SUM(T768:T776)","v":9.499232065509508E-2},{"$f":"SUM(U768:U776)","v":9.499232065509508E-2},{"$f":"SUM(V768:V776)","v":9.4992320655095094E-2},{"$f":"SUM(W768:W776)","v":9.4992320655095094E-2},{"$f":"SUM(X768:X776)","v":9.4992320655095108E-2},9.8956819020267511E-2,9.8956819020267511E-2,9.8956819020267484E-2,9.8956819020267511E-2,9.8956819020267511E-2]
[{"$f":"ROW()","v":778},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":779},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.1413960222686044,0.14139602226860437,0.14139602226860437,0.14139602226860434,0.14139602226860434]
[{"$f":"ROW()","v":780},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,1.8892429120844525,1.8892429120844525,1.8892429120844523,1.8892429120844521,1.8892429120844521,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246]
[{"$f":"ROW()","v":781},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716544,0.14294660280418031,0.14294660280418034,0.14294660280418034,0.14294660280418037,0.14294660280418037]
[{"$f":"ROW()","v":783},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":784},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":785},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":786},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"Total",null,null,null,null,null,{"$f":"SUM(I779:I787)","v":0},{"$f":"SUM(J779:J787)","v":0},{"$f":"SUM(K779:K787)","v":0},{"$f":"SUM(L779:L787)","v":0},{"$f":"SUM(M779:M787)","v":0},{"$f":"SUM(N779:N787)","v":0},{"$f":"SUM(O779:O787)","v":0.28607442796832283},{"$f":"SUM(P779:P787)","v":0.28607442796832283},{"$f":"SUM(Q779:Q787)","v":0.28607442796832283},{"$f":"SUM(R779:R787)","v":0.28607442796832283},{"$f":"SUM(S779:S787)","v":0.28607442796832283},{"$f":"SUM(T779:T787)","v":2.1464508492424135},{"$f":"SUM(U779:U787)","v":2.1464508492424135},{"$f":"SUM(V779:V787)","v":2.146450849242413},{"$f":"SUM(W779:W787)","v":2.146450849242413},{"$f":"SUM(X779:X787)","v":2.146450849242413},2.4000701342054094,2.4000701342054089,2.4000701342054089,2.4000701342054089,2.4000701342054089]
[{"$f":"ROW()","v":789},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":790},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969]
[{"$f":"ROW()","v":791},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,2.2928337188221817,2.2928337188221817,2.2928337188221817,2.2928337188221817,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509207]
[{"$f":"ROW()","v":792},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0.10597634809249082,0.10597634809249082,0.10597634809249082,0.10597634809249082,1.444121233616761E-2,1.4441212336167608E-2,1.4441212336167608E-2,1.4441212336167606E-2,1.4441212336167604E-2,-2.1814106763831802,0,0,0,0]
[{"$f":"ROW()","v":794},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":795},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":796},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":797},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":799},null,"Total",null,null,null,null,null,{"$f":"SUM(I790:I798)","v":0},{"$f":"SUM(J790:J798)","v":0},{"$f":"SUM(K790:K798)","v":0},{"$f":"SUM(L790:L798)","v":0},{"$f":"SUM(M790:M798)","v":0},{"$f":"SUM(N790:N798)","v":0},{"$f":"SUM(O790:O798)","v":0},{"$f":"SUM(P790:P798)","v":2.5054701333819533},{"$f":"SUM(Q790:Q798)","v":2.5054701333819533},{"$f":"SUM(R790:R798)","v":2.5054701333819533},{"$f":"SUM(S790:S798)","v":2.5054701333819533},{"$f":"SUM(T790:T798)","v":10.101918279036987},{"$f":"SUM(U790:U798)","v":10.101918279036987},{"$f":"SUM(V790:V798)","v":10.101918279036987},{"$f":"SUM(W790:W798)","v":10.101918279036987},{"$f":"SUM(X790:X798)","v":10.101918279036987},9.1114452400478392,11.292855916431019,11.292855916431019,11.292855916431019,11.292855916431018]
[{"$f":"ROW()","v":800},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":801},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,3.631826415092994,3.631826415092994,3.631826415092994,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,3.9102535896496424,3.9102535896496424,3.9102535896496424,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":803},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,3.0768102526523844E-3,3.0768102526523844E-3,3.0768102526523844E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":804},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,5.2989509906791021E-2,5.2989509906791021E-2,5.2989509906791021E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2]
[{"$f":"ROW()","v":805},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":806},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":807},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":808},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":809},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Total",null,null,null,null,null,{"$f":"SUM(I801:I809)","v":0},{"$f":"SUM(J801:J809)","v":0},{"$f":"SUM(K801:K809)","v":0},{"$f":"SUM(L801:L809)","v":0},{"$f":"SUM(M801:M809)","v":0},{"$f":"SUM(N801:N809)","v":0},{"$f":"SUM(O801:O809)","v":0},{"$f":"SUM(P801:P809)","v":0},{"$f":"SUM(Q801:Q809)","v":7.5981463249020802},{"$f":"SUM(R801:R809)","v":7.5981463249020802},{"$f":"SUM(S801:S809)","v":7.5981463249020802},{"$f":"SUM(T801:T809)","v":7.9529585597466493E-2},{"$f":"SUM(U801:U809)","v":7.9529585597466493E-2},{"$f":"SUM(V801:V809)","v":7.9529585597466493E-2},{"$f":"SUM(W801:W809)","v":7.9529585597466493E-2},{"$f":"SUM(X801:X809)","v":7.9529585597466493E-2},7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2]
[{"$f":"ROW()","v":811},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":812},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,3.9136626343121366,3.9136626343121366,7.4710335523270341,7.4710335523270341,7.4710335523270341,7.471033552327035,7.471033552327035,8.366669583463576,8.366669583463576,8.366669583463576,8.3666695834635743,8.3666695834635743]
[{"$f":"ROW()","v":813},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,1.3470083903142402,1.3470083903142402,4.633553661191848,4.633553661191848,4.633553661191848,4.6335536611918471,4.6335536611918471,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152]
[{"$f":"ROW()","v":814},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.18256201069510769,0.18256201069510769,0.19539248513852345,0.19539248513852348,0.19539248513852348,0.1953924851385235,0.1953924851385235,0.17987418857480653,0.17987418857480655,0.17987418857480653,0.17987418857480653,0.17987418857480653]
[{"$f":"ROW()","v":816},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":817},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":818},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":819},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":820},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,"Total",null,null,null,null,null,{"$f":"SUM(I812:I820)","v":0},{"$f":"SUM(J812:J820)","v":0},{"$f":"SUM(K812:K820)","v":0},{"$f":"SUM(L812:L820)","v":0},{"$f":"SUM(M812:M820)","v":0},{"$f":"SUM(N812:N820)","v":0},{"$f":"SUM(O812:O820)","v":0},{"$f":"SUM(P812:P820)","v":0},{"$f":"SUM(Q812:Q820)","v":0},{"$f":"SUM(R812:R820)","v":5.4432330353214846},{"$f":"SUM(S812:S820)","v":5.4432330353214846},{"$f":"SUM(T812:T820)","v":12.299979698657406},{"$f":"SUM(U812:U820)","v":12.299979698657406},{"$f":"SUM(V812:V820)","v":12.299979698657406},{"$f":"SUM(W812:W820)","v":12.299979698657406},{"$f":"SUM(X812:X820)","v":12.299979698657406},13.735573135768799,13.735573135768799,13.735573135768799,13.735573135768796,13.735573135768796]
[{"$f":"ROW()","v":822},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":823},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.1938963535350071,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.3675401736494841E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.5959639082535669E-3,1.5959639082535669E-3,1.5959639082535671E-3,1.5959639082535671E-3,1.5959639082535673E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170799E-3,1.7872898835170799E-3]
[{"$f":"ROW()","v":826},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.21709700256685099,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,7.1435074072915715E-3,7.1435074072915706E-3,7.1435074072915697E-3,7.1435074072915697E-3,7.1435074072915689E-3]
[{"$f":"ROW()","v":827},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":828},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":829},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":830},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":831},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,"Total",null,null,null,null,null,{"$f":"SUM(I823:I831)","v":0},{"$f":"SUM(J823:J831)","v":0},{"$f":"SUM(K823:K831)","v":0},{"$f":"SUM(L823:L831)","v":0},{"$f":"SUM(M823:M831)","v":0},{"$f":"SUM(N823:N831)","v":0},{"$f":"SUM(O823:O831)","v":0},{"$f":"SUM(P823:P831)","v":0},{"$f":"SUM(Q823:Q831)","v":0},{"$f":"SUM(R823:R831)","v":0},{"$f":"SUM(S823:S831)","v":1.424668757838353},{"$f":"SUM(T823:T831)","v":1.1971613783494444E-2},{"$f":"SUM(U823:U831)","v":1.1971613783494444E-2},{"$f":"SUM(V823:V831)","v":1.1971613783494444E-2},{"$f":"SUM(W823:W831)","v":1.1971613783494444E-2},{"$f":"SUM(X823:X831)","v":1.1971613783494444E-2},8.9307972908086505E-3,8.9307972908086505E-3,8.9307972908086487E-3,8.9307972908086487E-3,8.9307972908086487E-3]
[{"$f":"ROW()","v":833},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":834},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,6.9994271425714292,6.9994271425714292,6.9994271425714283,6.9994271425714283,6.9994271425714283,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456]
[{"$f":"ROW()","v":835},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.7420305713333335,1.7420305713333335,1.7420305713333337,1.7420305713333337,1.7420305713333339,1.9508671849156056,1.9508671849156054,1.9508671849156054,1.9508671849156052,1.9508671849156054]
[{"$f":"ROW()","v":836},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9.5110734200000005E-2,9.5110734200000005E-2,9.5110734199999991E-2,9.5110734199999977E-2,9.5110734199999977E-2,0.10651271759369497,0.10651271759369497,0.10651271759369497,0.10651271759369496,0.10651271759369496]
[{"$f":"ROW()","v":837},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.3741331646666679,2.3741331646666679,2.3741331646666675,2.3741331646666675,2.3741331646666675,2.6446416298667583,2.6446416298667583,2.6446416298667579,2.6446416298667583,2.6446416298667579]
[{"$f":"ROW()","v":838},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":839},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":840},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":841},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":842},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,"Total",null,null,null,null,null,{"$f":"SUM(I834:I842)","v":0},{"$f":"SUM(J834:J842)","v":0},{"$f":"SUM(K834:K842)","v":0},{"$f":"SUM(L834:L842)","v":0},{"$f":"SUM(M834:M842)","v":0},{"$f":"SUM(N834:N842)","v":0},{"$f":"SUM(O834:O842)","v":0},{"$f":"SUM(P834:P842)","v":0},{"$f":"SUM(Q834:Q842)","v":0},{"$f":"SUM(R834:R842)","v":0},{"$f":"SUM(S834:S842)","v":0},{"$f":"SUM(T834:T842)","v":11.210701612771432},{"$f":"SUM(U834:U842)","v":11.210701612771432},{"$f":"SUM(V834:V842)","v":11.21070161277143},{"$f":"SUM(W834:W842)","v":11.21070161277143},{"$f":"SUM(X834:X842)","v":11.21070161277143},12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704]
[{"$f":"ROW()","v":844},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":845},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.30541927324245777,0.30541927324245782,0.30541927324245782,0.30541927324245782,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804]
[{"$f":"ROW()","v":846},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.1933552472994249,1.1933552472994249,1.1933552472994251,1.1933552472994251,1.0045232776478412,1.0045232776478412,1.0045232776478412,1.0045232776478412,1.0045232776478412]
[{"$f":"ROW()","v":847},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,7.1850128638031611E-3,7.1850128638031602E-3,7.1850128638031594E-3,7.1850128638031594E-3,7.1850128638031585E-3]
[{"$f":"ROW()","v":848},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.6222157639291814,2.6222157639291814,2.6222157639291814,2.6222157639291819,1.6923944725587636,1.6923944725587636,1.6923944725587639,1.6923944725587641,1.6923944725587639]
[{"$f":"ROW()","v":849},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":850},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":851},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7714214601812654E-2,0,0,0,0]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,{"$f":"SUM(I845:I853)","v":0},{"$f":"SUM(J845:J853)","v":0},{"$f":"SUM(K845:K853)","v":0},{"$f":"SUM(L845:L853)","v":0},{"$f":"SUM(M845:M853)","v":0},{"$f":"SUM(N845:N853)","v":0},{"$f":"SUM(O845:O853)","v":0},{"$f":"SUM(P845:P853)","v":0},{"$f":"SUM(Q845:Q853)","v":0},{"$f":"SUM(R845:R853)","v":0},{"$f":"SUM(S845:S853)","v":0},{"$f":"SUM(T845:T853)","v":0},{"$f":"SUM(U845:U853)","v":4.1319792550837944},{"$f":"SUM(V845:V853)","v":4.1319792550837953},{"$f":"SUM(W845:W853)","v":4.1319792550837953},{"$f":"SUM(X845:X853)","v":4.1319792550837953},3.4245763636664437,3.4422905782682562,3.4422905782682562,3.4422905782682562,3.4422905782682562]
[{"$f":"ROW()","v":855},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5E-2,5.5E-2,5.4999999999999993E-2,0.22892267843796391,0.22892267843796388,0.22892267843796388,0.22892267843796388,0.22892267843796388]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21882333333333334,0.21882333333333334,0.21882333333333337,0.29931270402485272,0.29931270402485272,0.29931270402485266,0.29931270402485266,0.29931270402485266]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7060000000000011E-3,9.7060000000000011E-3,9.7060000000000011E-3,4.1132217570941543E-2,4.1132217570941536E-2,4.1132217570941543E-2,4.1132217570941543E-2,4.1132217570941543E-2]
[{"$f":"ROW()","v":859},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3000000000000004E-2,8.3000000000000004E-2,8.299999999999999E-2,0.2276341861067584,0.2276341861067584,0.2276341861067584,0.22763418610675837,0.22763418610675837]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":863},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1453584966296239E-2,0,0,0,0]
[{"$f":"ROW()","v":864},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":865},null,"Total",null,null,null,null,null,{"$f":"SUM(I856:I864)","v":0},{"$f":"SUM(J856:J864)","v":0},{"$f":"SUM(K856:K864)","v":0},{"$f":"SUM(L856:L864)","v":0},{"$f":"SUM(M856:M864)","v":0},{"$f":"SUM(N856:N864)","v":0},{"$f":"SUM(O856:O864)","v":0},{"$f":"SUM(P856:P864)","v":0},{"$f":"SUM(Q856:Q864)","v":0},{"$f":"SUM(R856:R864)","v":0},{"$f":"SUM(S856:S864)","v":0},{"$f":"SUM(T856:T864)","v":0},{"$f":"SUM(U856:U864)","v":0},{"$f":"SUM(V856:V864)","v":0.36652933333333337},{"$f":"SUM(W856:W864)","v":0.36652933333333337},{"$f":"SUM(X856:X864)","v":0.36652933333333337},0.75554820117422028,0.79700178614051653,0.79700178614051653,0.79700178614051642,0.79700178614051642]
[{"$f":"ROW()","v":866},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":867},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9357142857142872E-2,5.9357142857142879E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2]
[{"$f":"ROW()","v":868},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8400000000000016E-2,6.8400000000000016E-2,0.1996701808957799,0.1996701808957799,0.19967018089577993,0.1996701808957799,0.19967018089577993]
[{"$f":"ROW()","v":869},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000015E-2,5.3100000000000008E-2,1.8087993476209551E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209544E-2]
[{"$f":"ROW()","v":870},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.333333333333338E-2,6.3333333333333366E-2,0.34168222845928631,0.34168222845928636,0.34168222845928636,0.34168222845928642,0.34168222845928642]
[{"$f":"ROW()","v":871},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":872},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":873},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":874},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Total",null,null,null,null,null,{"$f":"SUM(I867:I875)","v":0},{"$f":"SUM(J867:J875)","v":0},{"$f":"SUM(K867:K875)","v":0},{"$f":"SUM(L867:L875)","v":0},{"$f":"SUM(M867:M875)","v":0},{"$f":"SUM(N867:N875)","v":0},{"$f":"SUM(O867:O875)","v":0},{"$f":"SUM(P867:P875)","v":0},{"$f":"SUM(Q867:Q875)","v":0},{"$f":"SUM(R867:R875)","v":0},{"$f":"SUM(S867:S875)","v":0},{"$f":"SUM(T867:T875)","v":0},{"$f":"SUM(U867:U875)","v":0},{"$f":"SUM(V867:V875)","v":0},{"$f":"SUM(W867:W875)","v":0.24419047619047629},{"$f":"SUM(X867:X875)","v":0.24419047619047629},0.62884770531447587,0.62884770531447598,0.62884770531447609,0.62884770531447609,0.62884770531447609]
[{"$f":"ROW()","v":877},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":878},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.357142857142859E-3,8.471513023540234E-3,8.471513023540234E-3,8.471513023540234E-3,8.4715130235402357E-3,8.4715130235402357E-3]
[{"$f":"ROW()","v":879},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3066666666666686E-2,0.10363254992386509,0.10363254992386507,0.10363254992386507,0.10363254992386506,0.10363254992386504]
[{"$f":"ROW()","v":880},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000008E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2]
[{"$f":"ROW()","v":881},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000005,0.25632184588218265,0.25632184588218265,0.25632184588218265,0.25632184588218265,0.2563218458821826]
[{"$f":"ROW()","v":882},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":883},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":884},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":885},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":886},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,"Total",null,null,null,null,null,{"$f":"SUM(I878:I886)","v":0},{"$f":"SUM(J878:J886)","v":0},{"$f":"SUM(K878:K886)","v":0},{"$f":"SUM(L878:L886)","v":0},{"$f":"SUM(M878:M886)","v":0},{"$f":"SUM(N878:N886)","v":0},{"$f":"SUM(O878:O886)","v":0},{"$f":"SUM(P878:P886)","v":0},{"$f":"SUM(Q878:Q886)","v":0},{"$f":"SUM(R878:R886)","v":0},{"$f":"SUM(S878:S886)","v":0},{"$f":"SUM(T878:T886)","v":0},{"$f":"SUM(U878:U886)","v":0},{"$f":"SUM(V878:V886)","v":0},{"$f":"SUM(W878:W886)","v":0},{"$f":"SUM(X878:X886)","v":0.30352380952380964},0.39208860791584871,0.39208860791584865,0.39208860791584865,0.39208860791584865,{"$f":"SUM(AC878:AC886)","v":0.3920886079158486}]
[{"$f":"ROW()","v":888},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":889},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7040232285714292E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2]
[{"$f":"ROW()","v":890},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14918747599999996,0.14918747599999999,0.14918747599999999,0.14918747599999999,0.14918747599999999]
[{"$f":"ROW()","v":891},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3226110600000005E-2,7.3226110600000005E-2,7.3226110600000019E-2,7.3226110600000019E-2,7.3226110600000019E-2]
[{"$f":"ROW()","v":892},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39114990799999999,0.39114990799999999,0.39114990800000005,0.3911499080000001,0.39114990800000005]
[{"$f":"ROW()","v":893},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":894},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":895},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":896},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.9711099999993884E-3,0,0,0,0]
[{"$f":"ROW()","v":897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,"Total",null,null,null,null,null,{"$f":"SUM(I889:I897)","v":0},{"$f":"SUM(J889:J897)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64763261688571494,0.65060372688571433,0.65060372688571433,0.65060372688571433,0.65060372688571433]
[{"$f":"ROW()","v":899},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":900},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504675005E-2]
[{"$f":"ROW()","v":901},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5204563013116148,0.5204563013116148,0.5204563013116148,0.5204563013116148]
[{"$f":"ROW()","v":902},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2]
[{"$f":"ROW()","v":903},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9838484937690121E-2,7.9838484937690121E-2,7.9838484937690121E-2,7.9838484937690135E-2]
[{"$f":"ROW()","v":904},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":905},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":906},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":907},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16]
[{"$f":"ROW()","v":909},null,"Total",null,null,null,null,null,{"$f":"SUM(I900:I908)","v":0},{"$f":"SUM(J900:J908)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y900:Y908)","v":0},0.72488963885033986,0.72488963885033986,0.72488963885033986,0.72488963885033986]
[{"$f":"ROW()","v":910},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":911},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5581244632608512E-2,3.5581244632608512E-2,3.5581244632608512E-2]
[{"$f":"ROW()","v":912},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51144909611691292,0.51144909611691292,0.51144909611691292]
[{"$f":"ROW()","v":913},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.367984690334348E-2,5.367984690334348E-2,5.3679846903343487E-2]
[{"$f":"ROW()","v":914},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8230731920652464E-2,8.8230731920652464E-2,8.8230731920652464E-2]
[{"$f":"ROW()","v":915},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":916},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":917},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":918},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":919},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,"Total",null,null,null,null,null,{"$f":"SUM(I911:I919)","v":0},{"$f":"SUM(J911:J919)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y911:Y919)","v":0},0,0.68894091957351733,0.68894091957351733,0.68894091957351733]
[{"$f":"ROW()","v":921},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":922},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3418066468516914E-2,2.3418066468516918E-2]
[{"$f":"ROW()","v":923},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39159686249505765,0.39159686249505765]
[{"$f":"ROW()","v":924},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7006780259556951E-2,1.7006780259556955E-2]
[{"$f":"ROW()","v":925},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6577109136151978E-2,8.6577109136151978E-2]
[{"$f":"ROW()","v":926},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":927},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":928},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":929},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":930},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":931},null,"Total",null,null,null,null,null,{"$f":"SUM(I922:I930)","v":0},{"$f":"SUM(J922:J930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y922:Y930)","v":0},0,0,0.51859881835928345,0.51859881835928345]
[{"$f":"ROW()","v":932},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":933},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6817956012720789E-2]
[{"$f":"ROW()","v":934},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33910712754558031]
[{"$f":"ROW()","v":935},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2979585671114893E-2]
[{"$f":"ROW()","v":936},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.868626949868376E-2]
[{"$f":"ROW()","v":937},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":938},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":939},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":940},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":942},null,"Total",null,null,null,null,null,{"$f":"SUM(I933:I941)","v":0},{"$f":"SUM(J933:J941)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y933:Y941)","v":0},0,0,0,0.48759093872809978]
[{"$f":"ROW()","v":943},"Capex 2020",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":944},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":945},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":946},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":949},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":950},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":951},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":952},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":953},null,"Total",null,null,null,null,null,{"$f":"SUM(I944:I952)","v":0},{"$f":"SUM(J944:J952)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y944:Y952)","v":0},0,0,0,0]
[{"$f":"ROW()","v":954},"Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":955},null,"Pipeline",null,null,null,null,null,{"$f":"I724+I735+I746+I757+I768+I779+I790+I801+I812+I823+I834+I845+I856+I867+I878+I889+I900+I911+I922+I933+I944","v":0},7.2516403821802694E-3,1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281,{"$f":"Y724+Y735+Y746+Y757+Y768+Y779+Y790+Y801+Y812+Y823+Y834+Y845+Y856+Y867+Y878+Y889+Y900+Y911+Y922+Y933+Y944","v":21.830743612777272},{"$f":"Z724+Z735+Z746+Z757+Z768+Z779+Z790+Z801+Z812+Z823+Z834+Z845+Z856+Z867+Z878+Z889+Z900+Z911+Z922+Z933+Z944","v":21.883265067281947},21.918846311914557,21.942264378383069,22.01908233439579]
[{"$f":"ROW()","v":956},null,"Compression",null,null,null,null,null,{"$f":"I725+I736+I747+I758+I769+I780+I791+I802+I813+I824+I835+I846+I857+I868+I879+I890+I901+I912+I923+I934+I945","v":0},3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,14.522031434656466,15.715386681955891,15.934210015289224,16.002610015289221,16.095676681955887,{"$f":"Y725+Y736+Y747+Y758+Y769+Y780+Y791+Y802+Y813+Y824+Y835+Y846+Y857+Y868+Y879+Y890+Y901+Y912+Y923+Y934+Y945","v":18.015355912968108},18.535812214279723,19.047261310396635,19.438858172891692,19.777965300437273]
[{"$f":"ROW()","v":957},null,"Metering",null,null,null,null,null,{"$f":"I726+I737+I748+I759+I770+I781+I792+I803+I814+I825+I836+I847+I858+I869+I880+I891+I902+I913+I924+I935+I946","v":0},0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527965E-2,8.7274395338907726E-2,0.1118882568313572,0.11496506708400958,0.11496506708400958,0.11496506708400958,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118,{"$f":"Y726+Y737+Y748+Y759+Y770+Y781+Y792+Y803+Y814+Y825+Y836+Y847+Y858+Y869+Y880+Y891+Y902+Y913+Y924+Y935+Y946","v":-0.95322473122615392},0.42332608705818564,0.47700593396152913,0.49401271422108606,0.50699229989220096]
[{"$f":"ROW()","v":958},null,"Other",null,null,null,null,null,{"$f":"I727+I738+I749+I760+I771+I782+I793+I804+I815+I826+I837+I848+I859+I870+I881+I892+I903+I914+I925+I936+I947","v":0},0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831972,0.61937803500511079,0.80194004570021848,1.0190370482670694,3.1359465705775782,5.7581623345067596,5.8411623345067589,5.9044956678400924,6.0544956678400936,{"$f":"Y727+Y738+Y749+Y760+Y771+Y782+Y793+Y804+Y815+Y826+Y837+Y848+Y859+Y870+Y881+Y892+Y903+Y914+Y925+Y936+Y947","v":4.0951965290550341},6.3564456903759057,6.444676422296558,6.5312535314327107,6.5899398009313934]
[{"$f":"ROW()","v":959},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I728+I739+I750+I761+I772+I783+I794+I805+I816+I827+I838+I849+I860+I871+I882+I893+I904+I915+I926+I937+I948","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y728+Y739+Y750+Y761+Y772+Y783+Y794+Y805+Y816+Y827+Y838+Y849+Y860+Y871+Y882+Y893+Y904+Y915+Y926+Y937+Y948","v":0},0,0,0,0]
[{"$f":"ROW()","v":960},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I729+I740+I751+I762+I773+I784+I795+I806+I817+I828+I839+I850+I861+I872+I883+I894+I905+I916+I927+I938+I949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y729+Y740+Y751+Y762+Y773+Y784+Y795+Y806+Y817+Y828+Y839+Y850+Y861+Y872+Y883+Y894+Y905+Y916+Y927+Y938+Y949","v":0},0,0,0,0]
[{"$f":"ROW()","v":961},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I730+I741+I752+I763+I774+I785+I796+I807+I818+I829+I840+I851+I862+I873+I884+I895+I906+I917+I928+I939+I950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y730+Y741+Y752+Y763+Y774+Y785+Y796+Y807+Y818+Y829+Y840+Y851+Y862+Y873+Y884+Y895+Y906+Y917+Y928+Y939+Y950","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I731+I742+I753+I764+I775+I786+I797+I808+I819+I830+I841+I852+I863+I874+I885+I896+I907+I918+I929+I940+I951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y731+Y742+Y753+Y764+Y775+Y786+Y797+Y808+Y819+Y830+Y841+Y852+Y863+Y874+Y885+Y896+Y907+Y918+Y929+Y940+Y951","v":-6.2138909568108282E-2},0,0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I732+I743+I754+I765+I776+I787+I798+I809+I820+I831+I842+I853+I864+I875+I886+I897+I908+I919+I930+I941+I952","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y732+Y743+Y754+Y765+Y776+Y787+Y798+Y809+Y820+Y831+Y842+Y853+Y864+Y875+Y886+Y897+Y908+Y919+Y930+Y941+Y952","v":0},4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,{"$f":"SUM(I955:I963)","v":0},0.2442172595065423,0.61941938145121056,1.0234538006983613,1.2884141245539311,0.42388178732151083,0.70995621528983355,3.2154263486717869,10.813572673573866,16.256805708895349,17.681474466733707,36.362708191817646,40.494687446901438,40.86121678023477,41.105407256425245,41.408931065949055,{"$f":"SUM(Y955:Y963)","v":42.925932414006155},47.198849058995762,47.88778997856928,48.406388796928553,{"$f":"SUM(AC955:AC963)","v":48.893979735656657}]
[{"$f":"ROW()","v":965}]
["Capex Depreciation Approved - Structural Adjustment"]
[{"$f":"ROW()","v":967},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":968},null,"Pipeline"]
[{"$f":"ROW()","v":969},null,"Compression"]
[{"$f":"ROW()","v":970},null,"Metering"]
[{"$f":"ROW()","v":971},null,"Other"]
[{"$f":"ROW()","v":972},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":973},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":974},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":975},null,"Non-Depreciable"]
[{"$f":"ROW()","v":976},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":977},null,"Total",null,null,null,null,null,{"$f":"SUM(I968:I976)","v":0},{"$f":"SUM(J968:J976)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":978},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":979},null,"Pipeline"]
[{"$f":"ROW()","v":980},null,"Compression"]
[{"$f":"ROW()","v":981},null,"Metering"]
[{"$f":"ROW()","v":982},null,"Other"]
[{"$f":"ROW()","v":983},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":984},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":985},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":986},null,"Non-Depreciable"]
[{"$f":"ROW()","v":987},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":988},null,"Total",null,null,null,null,null,{"$f":"SUM(I979:I987)","v":0},{"$f":"SUM(J979:J987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":989},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":990},null,"Pipeline"]
[{"$f":"ROW()","v":991},null,"Compression"]
[{"$f":"ROW()","v":992},null,"Metering"]
[{"$f":"ROW()","v":993},null,"Other"]
[{"$f":"ROW()","v":994},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":995},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":996},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":997},null,"Non-Depreciable"]
[{"$f":"ROW()","v":998},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":999},null,"Total",null,null,null,null,null,{"$f":"SUM(I990:I998)","v":0},{"$f":"SUM(J990:J998)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1001},null,"Pipeline"]
[{"$f":"ROW()","v":1002},null,"Compression"]
[{"$f":"ROW()","v":1003},null,"Metering"]
[{"$f":"ROW()","v":1004},null,"Other"]
[{"$f":"ROW()","v":1005},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1006},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1007},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1008},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1009},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1010},null,"Total",null,null,null,null,null,{"$f":"SUM(I1001:I1009)","v":0},{"$f":"SUM(J1001:J1009)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1011},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1012},null,"Pipeline"]
[{"$f":"ROW()","v":1013},null,"Compression"]
[{"$f":"ROW()","v":1014},null,"Metering"]
[{"$f":"ROW()","v":1015},null,"Other"]
[{"$f":"ROW()","v":1016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1019},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1020},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1021},null,"Total",null,null,null,null,null,{"$f":"SUM(I1012:I1020)","v":0},{"$f":"SUM(J1012:J1020)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1022},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1023},null,"Pipeline"]
[{"$f":"ROW()","v":1024},null,"Compression"]
[{"$f":"ROW()","v":1025},null,"Metering"]
[{"$f":"ROW()","v":1026},null,"Other"]
[{"$f":"ROW()","v":1027},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1028},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1029},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1030},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1031},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1032},null,"Total",null,null,null,null,null,{"$f":"SUM(I1023:I1031)","v":0},{"$f":"SUM(J1023:J1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1033},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1034},null,"Pipeline"]
[{"$f":"ROW()","v":1035},null,"Compression"]
[{"$f":"ROW()","v":1036},null,"Metering"]
[{"$f":"ROW()","v":1037},null,"Other"]
[{"$f":"ROW()","v":1038},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1039},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1040},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1041},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1042},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1043},null,"Total",null,null,null,null,null,{"$f":"SUM(I1034:I1042)","v":0},{"$f":"SUM(J1034:J1042)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1045},null,"Pipeline"]
[{"$f":"ROW()","v":1046},null,"Compression"]
[{"$f":"ROW()","v":1047},null,"Metering"]
[{"$f":"ROW()","v":1048},null,"Other"]
[{"$f":"ROW()","v":1049},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1050},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1051},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1052},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1053},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1054},null,"Total",null,null,null,null,null,{"$f":"SUM(I1045:I1053)","v":0},{"$f":"SUM(J1045:J1053)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1055},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1056},null,"Pipeline"]
[{"$f":"ROW()","v":1057},null,"Compression"]
[{"$f":"ROW()","v":1058},null,"Metering"]
[{"$f":"ROW()","v":1059},null,"Other"]
[{"$f":"ROW()","v":1060},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1061},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1062},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1063},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1064},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1065},null,"Total",null,null,null,null,null,{"$f":"SUM(I1056:I1064)","v":0},{"$f":"SUM(J1056:J1064)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1066},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1067},null,"Pipeline"]
[{"$f":"ROW()","v":1068},null,"Compression"]
[{"$f":"ROW()","v":1069},null,"Metering"]
[{"$f":"ROW()","v":1070},null,"Other"]
[{"$f":"ROW()","v":1071},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1072},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1073},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1076},null,"Total",null,null,null,null,null,{"$f":"SUM(I1067:I1075)","v":0},{"$f":"SUM(J1067:J1075)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1078},null,"Pipeline"]
[{"$f":"ROW()","v":1079},null,"Compression"]
[{"$f":"ROW()","v":1080},null,"Metering"]
[{"$f":"ROW()","v":1081},null,"Other"]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1085},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1086},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1087},null,"Total",null,null,null,null,null,{"$f":"SUM(I1078:I1086)","v":0},{"$f":"SUM(J1078:J1086)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1089},null,"Pipeline"]
[{"$f":"ROW()","v":1090},null,"Compression"]
[{"$f":"ROW()","v":1091},null,"Metering"]
[{"$f":"ROW()","v":1092},null,"Other"]
[{"$f":"ROW()","v":1093},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1094},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1095},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1096},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1097},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1098},null,"Total",null,null,null,null,null,{"$f":"SUM(I1089:I1097)","v":0},{"$f":"SUM(J1089:J1097)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1099},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1100},null,"Pipeline"]
[{"$f":"ROW()","v":1101},null,"Compression"]
[{"$f":"ROW()","v":1102},null,"Metering"]
[{"$f":"ROW()","v":1103},null,"Other"]
[{"$f":"ROW()","v":1104},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1105},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1106},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1107},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1108},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1109},null,"Total",null,null,null,null,null,{"$f":"SUM(I1100:I1108)","v":0},{"$f":"SUM(J1100:J1108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1110},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1111},null,"Pipeline"]
[{"$f":"ROW()","v":1112},null,"Compression"]
[{"$f":"ROW()","v":1113},null,"Metering"]
[{"$f":"ROW()","v":1114},null,"Other"]
[{"$f":"ROW()","v":1115},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1116},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1117},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1120},null,"Total",null,null,null,null,null,{"$f":"SUM(I1111:I1119)","v":0},{"$f":"SUM(J1111:J1119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1121},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1122},null,"Pipeline"]
[{"$f":"ROW()","v":1123},null,"Compression"]
[{"$f":"ROW()","v":1124},null,"Metering"]
[{"$f":"ROW()","v":1125},null,"Other"]
[{"$f":"ROW()","v":1126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1129},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1130},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1131},null,"Total",null,null,null,null,null,{"$f":"SUM(I1122:I1130)","v":0},{"$f":"SUM(J1122:J1130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1133},null,"Pipeline"]
[{"$f":"ROW()","v":1134},null,"Compression"]
[{"$f":"ROW()","v":1135},null,"Metering"]
[{"$f":"ROW()","v":1136},null,"Other"]
[{"$f":"ROW()","v":1137},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1138},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1139},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1140},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1141},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1142},null,"Total",null,null,null,null,null,{"$f":"SUM(I1133:I1141)","v":0},{"$f":"SUM(J1133:J1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1133:Y1141)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1143},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1144},null,"Pipeline"]
[{"$f":"ROW()","v":1145},null,"Compression"]
[{"$f":"ROW()","v":1146},null,"Metering"]
[{"$f":"ROW()","v":1147},null,"Other"]
[{"$f":"ROW()","v":1148},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1149},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1150},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1151},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1152},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1153},null,"Total",null,null,null,null,null,{"$f":"SUM(I1144:I1152)","v":0},{"$f":"SUM(J1144:J1152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1144:Y1152)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1154},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1155},null,"Pipeline"]
[{"$f":"ROW()","v":1156},null,"Compression"]
[{"$f":"ROW()","v":1157},null,"Metering"]
[{"$f":"ROW()","v":1158},null,"Other"]
[{"$f":"ROW()","v":1159},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1160},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1161},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1162},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1163},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1164},null,"Total",null,null,null,null,null,{"$f":"SUM(I1155:I1163)","v":0},{"$f":"SUM(J1155:J1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1155:Y1163)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1165},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1166},null,"Pipeline"]
[{"$f":"ROW()","v":1167},null,"Compression"]
[{"$f":"ROW()","v":1168},null,"Metering"]
[{"$f":"ROW()","v":1169},null,"Other"]
[{"$f":"ROW()","v":1170},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1171},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1172},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1173},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1174},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1175},null,"Total",null,null,null,null,null,{"$f":"SUM(I1166:I1174)","v":0},{"$f":"SUM(J1166:J1174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1166:Y1174)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1176},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1177},null,"Pipeline"]
[{"$f":"ROW()","v":1178},null,"Compression"]
[{"$f":"ROW()","v":1179},null,"Metering"]
[{"$f":"ROW()","v":1180},null,"Other"]
[{"$f":"ROW()","v":1181},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1182},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1183},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,{"$f":"SUM(I1177:I1185)","v":0},{"$f":"SUM(J1177:J1185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1177:Y1185)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1187},"Capex 2020",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1191},null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1195},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1196},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1197},null,"Total",null,null,null,null,null,{"$f":"SUM(I1188:I1196)","v":0},{"$f":"SUM(J1188:J1196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1188:Y1196)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1198},"Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1199},null,"Pipeline",null,null,null,null,null,{"$f":"I968+I979+I990+I1001+I1012+I1023+I1034+I1045+I1056+I1067+I1078+I1089+I1100+I1111+I1122+I1133+I1144+I1155+I1166+I1177+I1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y968+Y979+Y990+Y1001+Y1012+Y1023+Y1034+Y1045+Y1056+Y1067+Y1078+Y1089+Y1100+Y1111+Y1122+Y1133+Y1144+Y1155+Y1166+Y1177+Y1188","v":0},{"$f":"Z968+Z979+Z990+Z1001+Z1012+Z1023+Z1034+Z1045+Z1056+Z1067+Z1078+Z1089+Z1100+Z1111+Z1122+Z1133+Z1144+Z1155+Z1166+Z1177+Z1188","v":0},0,0,0]
[{"$f":"ROW()","v":1200},null,"Compression",null,null,null,null,null,{"$f":"I969+I980+I991+I1002+I1013+I1024+I1035+I1046+I1057+I1068+I1079+I1090+I1101+I1112+I1123+I1134+I1145+I1156+I1167+I1178+I1189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1201},null,"Metering",null,null,null,null,null,{"$f":"I970+I981+I992+I1003+I1014+I1025+I1036+I1047+I1058+I1069+I1080+I1091+I1102+I1113+I1124+I1135+I1146+I1157+I1168+I1179+I1190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1202},null,"Other",null,null,null,null,null,{"$f":"I971+I982+I993+I1004+I1015+I1026+I1037+I1048+I1059+I1070+I1081+I1092+I1103+I1114+I1125+I1136+I1147+I1158+I1169+I1180+I1191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I972+I983+I994+I1005+I1016+I1027+I1038+I1049+I1060+I1071+I1082+I1093+I1104+I1115+I1126+I1137+I1148+I1159+I1170+I1181+I1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1204},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I973+I984+I995+I1006+I1017+I1028+I1039+I1050+I1061+I1072+I1083+I1094+I1105+I1116+I1127+I1138+I1149+I1160+I1171+I1182+I1193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I974+I985+I996+I1007+I1018+I1029+I1040+I1051+I1062+I1073+I1084+I1095+I1106+I1117+I1128+I1139+I1150+I1161+I1172+I1183+I1194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1206},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I975+I986+I997+I1008+I1019+I1030+I1041+I1052+I1063+I1074+I1085+I1096+I1107+I1118+I1129+I1140+I1151+I1162+I1173+I1184+I1195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I976+I987+I998+I1009+I1020+I1031+I1042+I1053+I1064+I1075+I1086+I1097+I1108+I1119+I1130+I1141+I1152+I1163+I1174+I1185+I1196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1208},null,"Total",null,null,null,null,null,{"$f":"SUM(I1199:I1207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1209}]
["Capex Depreciation Approved After Structural Adjustment"]
[{"$f":"ROW()","v":1211},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,{"$f":"I724+I968","v":0},{"$f":"J724+J968","v":7.2516403821802694E-3},7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169159E-2,2.7451400602169159E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698573E-2,3.0742305844698573E-2]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,{"$f":"I725+I969","v":0},3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,{"$f":"I726+I970","v":0},0,0,0,0,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901003E-2,1.8665608859667861E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2]
[{"$f":"ROW()","v":1215},null,"Other",null,null,null,null,null,{"$f":"I727+I971","v":0},0.19918963201719039,0.19918963201719039,0.19918963201719039,0.19918963201719039,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.22281298785012935,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.20959894313007071,0.20959894313007071,0.20959894313007071,0.20959894313007074,0.20959894313007074]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I728+I972","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I729+I973","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I730+I974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I731+I975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I732+I976","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1221},null,"Total",null,null,null,null,null,{"$f":"SUM(I1212:I1220)","v":0},{"$f":"SUM(J1212:J1220)","v":0.2442172595065423},0.2442172595065423,0.2442172595065423,0.2442172595065423,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.26693187946219948,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717]
[{"$f":"ROW()","v":1222},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1223},null,"Pipeline",null,null,null,null,null,{"$f":"I735+I979","v":0},{"$f":"J735+J979","v":0},4.7219983883964546E-3,4.7219983883964546E-3,4.7219983883964546E-3,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,3.0387184378126658E-4,3.0387184378126658E-4,3.0387184378126653E-4,3.0387184378126653E-4,3.0387184378126647E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4]
[{"$f":"ROW()","v":1224},null,"Compression",null,null,null,null,null,{"$f":"I736+I980","v":0},0,0.1711724415793715,0.1711724415793715,0.1711724415793715,0,0,0,0,0,0,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196472E-2,5.8414316062735255E-2,5.8414316062735255E-2,5.8414316062735248E-2,5.8414316062735248E-2,5.8414316062735248E-2]
[{"$f":"ROW()","v":1225},null,"Metering",null,null,null,null,null,{"$f":"I737+I981","v":0},0,1.1804995970991136E-3,1.1804995970991136E-3,1.1804995970991136E-3,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.4781724490512611E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2]
[{"$f":"ROW()","v":1226},null,"Other",null,null,null,null,null,{"$f":"I738+I982","v":0},0,0.19812718237980118,0.19812718237980118,0.19812718237980118,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,3.3485710039868402E-2,3.3485710039868402E-2,3.3485710039868395E-2,3.3485710039868395E-2,3.3485710039868388E-2,3.730370251814339E-2,3.730370251814339E-2,3.730370251814339E-2,3.7303702518143383E-2,3.7303702518143383E-2]
[{"$f":"ROW()","v":1227},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I739+I983","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1228},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I740+I984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1229},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I741+I985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1230},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I742+I986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1231},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I743+I987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1232},null,"Total",null,null,null,null,null,{"$f":"SUM(I1223:I1231)","v":0},{"$f":"SUM(J1223:J1231)","v":0},0.37520212194466829,0.37520212194466829,0.37520212194466829,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,0.10073248124635875,0.10073248124635875,0.10073248124635875,0.10073248124635875,0.10073248124635874,0.11261209342534689,0.11261209342534689,0.11261209342534687,0.11261209342534687,0.11261209342534687]
[{"$f":"ROW()","v":1233},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1234},null,"Pipeline",null,null,null,null,null,{"$f":"I746+I990","v":0},{"$f":"J746+J990","v":0},0,2.6645562334522872E-3,2.6645562334522872E-3,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267466E-3,1.0739819455267466E-3,1.2027321272073338E-3,1.2027321272073336E-3,1.2027321272073336E-3,1.2027321272073334E-3,1.2027321272073334E-3]
[{"$f":"ROW()","v":1235},null,"Compression",null,null,null,null,null,{"$f":"I747+I991","v":0},0,0,0.17510744023636846,0.17510744023636846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1236},null,"Metering",null,null,null,null,null,{"$f":"I748+I992","v":0},0,0,1.1804995970991136E-3,1.1804995970991136E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,-1.3044774201879801,0,0,0,0]
[{"$f":"ROW()","v":1237},null,"Other",null,null,null,null,null,{"$f":"I749+I993","v":0},0,0,0.22508192318023096,0.22508192318023096,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,9.7160666194622807E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100787E-3,9.6641444915100787E-3]
[{"$f":"ROW()","v":1238},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I750+I994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1239},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I751+I995","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I752+I996","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I753+I997","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I754+I998","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Total",null,null,null,null,null,{"$f":"SUM(I1234:I1242)","v":0},{"$f":"SUM(J1234:J1242)","v":0},0,0.40403441924715083,0.40403441924715083,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,-1.2936105435692629,1.086687661871741E-2,1.086687661871741E-2,1.0866876618717412E-2,1.0866876618717412E-2]
[{"$f":"ROW()","v":1244},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1245},null,"Pipeline",null,null,null,null,null,{"$f":"I757+I1001","v":0},{"$f":"J757+J1001","v":0},0,0,6.0374122251640374E-3,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1246},null,"Compression",null,null,null,null,null,{"$f":"I758+I1002","v":0},0,0,0,7.201047542304595E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1247},null,"Metering",null,null,null,null,null,{"$f":"I759+I1003","v":0},0,0,0,1.1804995970991139E-3,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1248},null,"Other",null,null,null,null,null,{"$f":"I760+I1004","v":0},0,0,0,0.18573193661026055,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,2.9421455088012576E-2,2.9421455088012579E-2,2.9421455088012579E-2,2.9421455088012582E-2,2.9421455088012586E-2,3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2]
[{"$f":"ROW()","v":1249},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I761+I1005","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1250},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I762+I1006","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I763+I1007","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I764+I1008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I765+I1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Total",null,null,null,null,null,{"$f":"SUM(I1245:I1253)","v":0},{"$f":"SUM(J1245:J1253)","v":0},0,0,0.26496032385556967,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,2.9421455088012576E-2,2.9421455088012579E-2,2.9421455088012579E-2,2.9421455088012582E-2,2.9421455088012586E-2,3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2]
[{"$f":"ROW()","v":1255},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1256},null,"Pipeline",null,null,null,null,null,{"$f":"I768+I1012","v":0},{"$f":"J768+J1012","v":0},0,0,0,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,1.0540565382740123E-2,1.0540565382740123E-2,1.0540565382740121E-2,1.0540565382740121E-2,1.0540565382740119E-2,1.1804180393864274E-2,1.1804180393864272E-2,1.180418039386427E-2,1.1804180393864272E-2,1.1804180393864274E-2]
[{"$f":"ROW()","v":1257},null,"Compression",null,null,null,null,null,{"$f":"I769+I1013","v":0},0,0,0,0,0,0,0,0,0,0,9.0794654948805446E-3,9.0794654948805446E-3,9.0794654948805464E-3,9.0794654948805464E-3,9.0794654948805464E-3,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2]
[{"$f":"ROW()","v":1258},null,"Metering",null,null,null,null,null,{"$f":"I770+I1014","v":0},0,0,0,0,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600698E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2]
[{"$f":"ROW()","v":1259},null,"Other",null,null,null,null,null,{"$f":"I771+I1015","v":0},0,0,0,0,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.5690163808873729E-2,3.5690163808873729E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2]
[{"$f":"ROW()","v":1260},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I772+I1016","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1261},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I773+I1017","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1262},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I774+I1018","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1263},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I775+I1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1264},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I776+I1020","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1265},null,"Total",null,null,null,null,null,{"$f":"SUM(I1256:I1264)","v":0},{"$f":"SUM(J1256:J1264)","v":0},0,0,0,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,9.499232065509508E-2,9.499232065509508E-2,9.4992320655095094E-2,9.4992320655095094E-2,9.4992320655095108E-2,9.8956819020267511E-2,9.8956819020267511E-2,9.8956819020267484E-2,9.8956819020267511E-2,9.8956819020267511E-2]
[{"$f":"ROW()","v":1266},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1267},null,"Pipeline",null,null,null,null,null,{"$f":"I779+I1023","v":0},{"$f":"J779+J1023","v":0},0,0,0,0,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.1413960222686044,0.14139602226860437,0.14139602226860437,0.14139602226860434,0.14139602226860434]
[{"$f":"ROW()","v":1268},null,"Compression",null,null,null,null,null,{"$f":"I780+I1024","v":0},0,0,0,0,0,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,1.8892429120844525,1.8892429120844525,1.8892429120844523,1.8892429120844521,1.8892429120844521,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246]
[{"$f":"ROW()","v":1269},null,"Metering",null,null,null,null,null,{"$f":"I781+I1025","v":0},0,0,0,0,0,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1270},null,"Other",null,null,null,null,null,{"$f":"I782+I1026","v":0},0,0,0,0,0,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716544,0.14294660280418031,0.14294660280418034,0.14294660280418034,0.14294660280418037,0.14294660280418037]
[{"$f":"ROW()","v":1271},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I783+I1027","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1272},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I784+I1028","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1273},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I785+I1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1274},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I786+I1030","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1275},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I787+I1031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1276},null,"Total",null,null,null,null,null,{"$f":"SUM(I1267:I1275)","v":0},{"$f":"SUM(J1267:J1275)","v":0},0,0,0,0,0.28607442796832283,0.28607442796832283,0.28607442796832283,0.28607442796832283,0.28607442796832283,2.1464508492424135,2.1464508492424135,2.146450849242413,2.146450849242413,2.146450849242413,2.4000701342054094,2.4000701342054089,2.4000701342054089,2.4000701342054089,2.4000701342054089]
[{"$f":"ROW()","v":1277},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1278},null,"Pipeline",null,null,null,null,null,{"$f":"I790+I1034","v":0},{"$f":"J790+J1034","v":0},0,0,0,0,0,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969]
[{"$f":"ROW()","v":1279},null,"Compression",null,null,null,null,null,{"$f":"I791+I1035","v":0},0,0,0,0,0,0,2.2928337188221817,2.2928337188221817,2.2928337188221817,2.2928337188221817,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509207]
[{"$f":"ROW()","v":1280},null,"Metering",null,null,null,null,null,{"$f":"I792+I1036","v":0},0,0,0,0,0,0,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1281},null,"Other",null,null,null,null,null,{"$f":"I793+I1037","v":0},0,0,0,0,0,0,0.10597634809249082,0.10597634809249082,0.10597634809249082,0.10597634809249082,1.444121233616761E-2,1.4441212336167608E-2,1.4441212336167608E-2,1.4441212336167606E-2,1.4441212336167604E-2,-2.1814106763831802,0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I794+I1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I795+I1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1284},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I796+I1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I797+I1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I798+I1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1287},null,"Total",null,null,null,null,null,{"$f":"SUM(I1278:I1286)","v":0},{"$f":"SUM(J1278:J1286)","v":0},0,0,0,0,0,2.5054701333819533,2.5054701333819533,2.5054701333819533,2.5054701333819533,10.101918279036987,10.101918279036987,10.101918279036987,10.101918279036987,10.101918279036987,9.1114452400478392,11.292855916431019,11.292855916431019,11.292855916431019,11.292855916431018]
[{"$f":"ROW()","v":1288},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1289},null,"Pipeline",null,null,null,null,null,{"$f":"I801+I1045","v":0},{"$f":"J801+J1045","v":0},0,0,0,0,0,0,3.631826415092994,3.631826415092994,3.631826415092994,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1290},null,"Compression",null,null,null,null,null,{"$f":"I802+I1046","v":0},0,0,0,0,0,0,0,3.9102535896496424,3.9102535896496424,3.9102535896496424,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1291},null,"Metering",null,null,null,null,null,{"$f":"I803+I1047","v":0},0,0,0,0,0,0,0,3.0768102526523844E-3,3.0768102526523844E-3,3.0768102526523844E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1292},null,"Other",null,null,null,null,null,{"$f":"I804+I1048","v":0},0,0,0,0,0,0,0,5.2989509906791021E-2,5.2989509906791021E-2,5.2989509906791021E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2]
[{"$f":"ROW()","v":1293},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I805+I1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1294},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I806+I1050","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1295},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I807+I1051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I808+I1052","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I809+I1053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1298},null,"Total",null,null,null,null,null,{"$f":"SUM(I1289:I1297)","v":0},{"$f":"SUM(J1289:J1297)","v":0},0,0,0,0,0,0,7.5981463249020802,7.5981463249020802,7.5981463249020802,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2]
[{"$f":"ROW()","v":1299},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1300},null,"Pipeline",null,null,null,null,null,{"$f":"I812+I1056","v":0},{"$f":"J812+J1056","v":0},0,0,0,0,0,0,0,3.9136626343121366,3.9136626343121366,7.4710335523270341,7.4710335523270341,7.4710335523270341,7.471033552327035,7.471033552327035,8.366669583463576,8.366669583463576,8.366669583463576,8.3666695834635743,8.3666695834635743]
[{"$f":"ROW()","v":1301},null,"Compression",null,null,null,null,null,{"$f":"I813+I1057","v":0},0,0,0,0,0,0,0,0,1.3470083903142402,1.3470083903142402,4.633553661191848,4.633553661191848,4.633553661191848,4.6335536611918471,4.6335536611918471,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152]
[{"$f":"ROW()","v":1302},null,"Metering",null,null,null,null,null,{"$f":"I814+I1058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Other",null,null,null,null,null,{"$f":"I815+I1059","v":0},0,0,0,0,0,0,0,0,0.18256201069510769,0.18256201069510769,0.19539248513852345,0.19539248513852348,0.19539248513852348,0.1953924851385235,0.1953924851385235,0.17987418857480653,0.17987418857480655,0.17987418857480653,0.17987418857480653,0.17987418857480653]
[{"$f":"ROW()","v":1304},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I816+I1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I817+I1061","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I818+I1062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1307},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I819+I1063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I820+I1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1309},null,"Total",null,null,null,null,null,{"$f":"SUM(I1300:I1308)","v":0},{"$f":"SUM(J1300:J1308)","v":0},0,0,0,0,0,0,0,5.4432330353214846,5.4432330353214846,12.299979698657406,12.299979698657406,12.299979698657406,12.299979698657406,12.299979698657406,13.735573135768799,13.735573135768799,13.735573135768799,13.735573135768796,13.735573135768796]
[{"$f":"ROW()","v":1310},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1311},null,"Pipeline",null,null,null,null,null,{"$f":"I823+I1067","v":0},{"$f":"J823+J1067","v":0},0,0,0,0,0,0,0,0,1.1938963535350071,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1312},null,"Compression",null,null,null,null,null,{"$f":"I824+I1068","v":0},0,0,0,0,0,0,0,0,0,1.3675401736494841E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,"Metering",null,null,null,null,null,{"$f":"I825+I1069","v":0},0,0,0,0,0,0,0,0,0,0,1.5959639082535669E-3,1.5959639082535669E-3,1.5959639082535671E-3,1.5959639082535671E-3,1.5959639082535673E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170799E-3,1.7872898835170799E-3]
[{"$f":"ROW()","v":1314},null,"Other",null,null,null,null,null,{"$f":"I826+I1070","v":0},0,0,0,0,0,0,0,0,0,0.21709700256685099,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,7.1435074072915715E-3,7.1435074072915706E-3,7.1435074072915697E-3,7.1435074072915697E-3,7.1435074072915689E-3]
[{"$f":"ROW()","v":1315},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I827+I1071","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1316},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I828+I1072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I829+I1073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I830+I1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I831+I1075","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1320},null,"Total",null,null,null,null,null,{"$f":"SUM(I1311:I1319)","v":0},{"$f":"SUM(J1311:J1319)","v":0},0,0,0,0,0,0,0,0,1.424668757838353,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,8.9307972908086505E-3,8.9307972908086505E-3,8.9307972908086487E-3,8.9307972908086487E-3,8.9307972908086487E-3]
[{"$f":"ROW()","v":1321},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1322},null,"Pipeline",null,null,null,null,null,{"$f":"I834+I1078","v":0},{"$f":"J834+J1078","v":0},0,0,0,0,0,0,0,0,0,6.9994271425714292,6.9994271425714292,6.9994271425714283,6.9994271425714283,6.9994271425714283,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456]
[{"$f":"ROW()","v":1323},null,"Compression",null,null,null,null,null,{"$f":"I835+I1079","v":0},0,0,0,0,0,0,0,0,0,0,1.7420305713333335,1.7420305713333335,1.7420305713333337,1.7420305713333337,1.7420305713333339,1.9508671849156056,1.9508671849156054,1.9508671849156054,1.9508671849156052,1.9508671849156054]
[{"$f":"ROW()","v":1324},null,"Metering",null,null,null,null,null,{"$f":"I836+I1080","v":0},0,0,0,0,0,0,0,0,0,0,9.5110734200000005E-2,9.5110734200000005E-2,9.5110734199999991E-2,9.5110734199999977E-2,9.5110734199999977E-2,0.10651271759369497,0.10651271759369497,0.10651271759369497,0.10651271759369496,0.10651271759369496]
[{"$f":"ROW()","v":1325},null,"Other",null,null,null,null,null,{"$f":"I837+I1081","v":0},0,0,0,0,0,0,0,0,0,0,2.3741331646666679,2.3741331646666679,2.3741331646666675,2.3741331646666675,2.3741331646666675,2.6446416298667583,2.6446416298667583,2.6446416298667579,2.6446416298667583,2.6446416298667579]
[{"$f":"ROW()","v":1326},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I838+I1082","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1327},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I839+I1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1328},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I840+I1084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I841+I1085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I842+I1086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Total",null,null,null,null,null,{"$f":"SUM(I1322:I1330)","v":0},{"$f":"SUM(J1322:J1330)","v":0},0,0,0,0,0,0,0,0,0,11.210701612771432,11.210701612771432,11.21070161277143,11.21070161277143,11.21070161277143,12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704]
[{"$f":"ROW()","v":1332},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1333},null,"Pipeline",null,null,null,null,null,{"$f":"I845+I1089","v":0},{"$f":"J845+J1089","v":0},0,0,0,0,0,0,0,0,0,0,0.30541927324245777,0.30541927324245782,0.30541927324245782,0.30541927324245782,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804]
[{"$f":"ROW()","v":1334},null,"Compression",null,null,null,null,null,{"$f":"I846+I1090","v":0},0,0,0,0,0,0,0,0,0,0,0,1.1933552472994249,1.1933552472994249,1.1933552472994251,1.1933552472994251,1.0045232776478412,1.0045232776478412,1.0045232776478412,1.0045232776478412,1.0045232776478412]
[{"$f":"ROW()","v":1335},null,"Metering",null,null,null,null,null,{"$f":"I847+I1091","v":0},0,0,0,0,0,0,0,0,0,0,0,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,7.1850128638031611E-3,7.1850128638031602E-3,7.1850128638031594E-3,7.1850128638031594E-3,7.1850128638031585E-3]
[{"$f":"ROW()","v":1336},null,"Other",null,null,null,null,null,{"$f":"I848+I1092","v":0},0,0,0,0,0,0,0,0,0,0,0,2.6222157639291814,2.6222157639291814,2.6222157639291814,2.6222157639291819,1.6923944725587636,1.6923944725587636,1.6923944725587639,1.6923944725587641,1.6923944725587639]
[{"$f":"ROW()","v":1337},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I849+I1093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1338},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I850+I1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I851+I1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I852+I1096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7714214601812654E-2,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I853+I1097","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,"Total",null,null,null,null,null,{"$f":"SUM(I1333:I1341)","v":0},{"$f":"SUM(J1333:J1341)","v":0},0,0,0,0,0,0,0,0,0,0,4.1319792550837944,4.1319792550837953,4.1319792550837953,4.1319792550837953,3.4245763636664437,3.4422905782682562,3.4422905782682562,3.4422905782682562,3.4422905782682562]
[{"$f":"ROW()","v":1343},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1344},null,"Pipeline",null,null,null,null,null,{"$f":"I856+I1100","v":0},{"$f":"J856+J1100","v":0},0,0,0,0,0,0,0,0,0,0,0,5.5E-2,5.5E-2,5.4999999999999993E-2,0.22892267843796391,0.22892267843796388,0.22892267843796388,0.22892267843796388,0.22892267843796388]
[{"$f":"ROW()","v":1345},null,"Compression",null,null,null,null,null,{"$f":"I857+I1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.21882333333333334,0.21882333333333334,0.21882333333333337,0.29931270402485272,0.29931270402485272,0.29931270402485266,0.29931270402485266,0.29931270402485266]
[{"$f":"ROW()","v":1346},null,"Metering",null,null,null,null,null,{"$f":"I858+I1102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.7060000000000011E-3,9.7060000000000011E-3,9.7060000000000011E-3,4.1132217570941543E-2,4.1132217570941536E-2,4.1132217570941543E-2,4.1132217570941543E-2,4.1132217570941543E-2]
[{"$f":"ROW()","v":1347},null,"Other",null,null,null,null,null,{"$f":"I859+I1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.3000000000000004E-2,8.3000000000000004E-2,8.299999999999999E-2,0.2276341861067584,0.2276341861067584,0.2276341861067584,0.22763418610675837,0.22763418610675837]
[{"$f":"ROW()","v":1348},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I860+I1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1349},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I861+I1105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I862+I1106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1351},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I863+I1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1453584966296239E-2,0,0,0,0]
[{"$f":"ROW()","v":1352},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I864+I1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1353},null,"Total",null,null,null,null,null,{"$f":"SUM(I1344:I1352)","v":0},{"$f":"SUM(J1344:J1352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.36652933333333337,0.36652933333333337,0.36652933333333337,0.75554820117422028,0.79700178614051653,0.79700178614051653,0.79700178614051642,0.79700178614051642]
[{"$f":"ROW()","v":1354},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1355},null,"Pipeline",null,null,null,null,null,{"$f":"I867+I1111","v":0},{"$f":"J867+J1111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.9357142857142872E-2,5.9357142857142879E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2]
[{"$f":"ROW()","v":1356},null,"Compression",null,null,null,null,null,{"$f":"I868+I1112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.8400000000000016E-2,6.8400000000000016E-2,0.1996701808957799,0.1996701808957799,0.19967018089577993,0.1996701808957799,0.19967018089577993]
[{"$f":"ROW()","v":1357},null,"Metering",null,null,null,null,null,{"$f":"I869+I1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000015E-2,5.3100000000000008E-2,1.8087993476209551E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209544E-2]
[{"$f":"ROW()","v":1358},null,"Other",null,null,null,null,null,{"$f":"I870+I1114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.333333333333338E-2,6.3333333333333366E-2,0.34168222845928631,0.34168222845928636,0.34168222845928636,0.34168222845928642,0.34168222845928642]
[{"$f":"ROW()","v":1359},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I871+I1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1360},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I872+I1116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1361},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I873+I1117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1362},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I874+I1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1363},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I875+I1119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Total",null,null,null,null,null,{"$f":"SUM(I1355:I1363)","v":0},{"$f":"SUM(J1355:J1363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.24419047619047629,0.24419047619047629,0.62884770531447587,0.62884770531447598,0.62884770531447609,0.62884770531447609,0.62884770531447609]
[{"$f":"ROW()","v":1365},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1366},null,"Pipeline",null,null,null,null,null,{"$f":"I878+I1122","v":0},{"$f":"J878+J1122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.357142857142859E-3,8.471513023540234E-3,8.471513023540234E-3,8.471513023540234E-3,8.4715130235402357E-3,8.4715130235402357E-3]
[{"$f":"ROW()","v":1367},null,"Compression",null,null,null,null,null,{"$f":"I879+I1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3066666666666686E-2,0.10363254992386509,0.10363254992386507,0.10363254992386507,0.10363254992386506,0.10363254992386504]
[{"$f":"ROW()","v":1368},null,"Metering",null,null,null,null,null,{"$f":"I880+I1124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000008E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2]
[{"$f":"ROW()","v":1369},null,"Other",null,null,null,null,null,{"$f":"I881+I1125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000005,0.25632184588218265,0.25632184588218265,0.25632184588218265,0.25632184588218265,0.2563218458821826]
[{"$f":"ROW()","v":1370},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I882+I1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I883+I1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1372},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I884+I1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1373},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I885+I1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1374},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I886+I1130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1375},null,"Total",null,null,null,null,null,{"$f":"SUM(I1366:I1374)","v":0},{"$f":"SUM(J1366:J1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.30352380952380964,0.39208860791584871,0.39208860791584865,0.39208860791584865,0.39208860791584865,0.3920886079158486]
[{"$f":"ROW()","v":1376},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1377},null,"Pipeline",null,null,null,null,null,{"$f":"I889+I1133","v":0},{"$f":"J889+J1133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7040232285714292E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2]
[{"$f":"ROW()","v":1378},null,"Compression",null,null,null,null,null,{"$f":"I890+I1134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14918747599999996,0.14918747599999999,0.14918747599999999,0.14918747599999999,0.14918747599999999]
[{"$f":"ROW()","v":1379},null,"Metering",null,null,null,null,null,{"$f":"I891+I1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3226110600000005E-2,7.3226110600000005E-2,7.3226110600000019E-2,7.3226110600000019E-2,7.3226110600000019E-2]
[{"$f":"ROW()","v":1380},null,"Other",null,null,null,null,null,{"$f":"I892+I1136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39114990799999999,0.39114990799999999,0.39114990800000005,0.3911499080000001,0.39114990800000005]
[{"$f":"ROW()","v":1381},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I893+I1137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I894+I1138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1383},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I895+I1139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I896+I1140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.9711099999993884E-3,0,0,0,0]
[{"$f":"ROW()","v":1385},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I897+I1141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Total",null,null,null,null,null,{"$f":"SUM(I1377:I1385)","v":0},{"$f":"SUM(J1377:J1385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64763261688571494,0.65060372688571433,0.65060372688571433,0.65060372688571433,0.65060372688571433]
[{"$f":"ROW()","v":1387},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1388},null,"Pipeline",null,null,null,null,null,{"$f":"I900+I1144","v":0},{"$f":"J900+J1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504675005E-2]
[{"$f":"ROW()","v":1389},null,"Compression",null,null,null,null,null,{"$f":"I901+I1145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5204563013116148,0.5204563013116148,0.5204563013116148,0.5204563013116148]
[{"$f":"ROW()","v":1390},null,"Metering",null,null,null,null,null,{"$f":"I902+I1146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2]
[{"$f":"ROW()","v":1391},null,"Other",null,null,null,null,null,{"$f":"I903+I1147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9838484937690121E-2,7.9838484937690121E-2,7.9838484937690121E-2,7.9838484937690135E-2]
[{"$f":"ROW()","v":1392},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I904+I1148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I905+I1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I906+I1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1395},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I907+I1151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I908+I1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16]
[{"$f":"ROW()","v":1397},null,"Total",null,null,null,null,null,{"$f":"SUM(I1388:I1396)","v":0},{"$f":"SUM(J1388:J1396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.72488963885033986,0.72488963885033986,0.72488963885033986,0.72488963885033986]
[{"$f":"ROW()","v":1398},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1399},null,"Pipeline",null,null,null,null,null,{"$f":"I911+I1155","v":0},{"$f":"J911+J1155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5581244632608512E-2,3.5581244632608512E-2,3.5581244632608512E-2]
[{"$f":"ROW()","v":1400},null,"Compression",null,null,null,null,null,{"$f":"I912+I1156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51144909611691292,0.51144909611691292,0.51144909611691292]
[{"$f":"ROW()","v":1401},null,"Metering",null,null,null,null,null,{"$f":"I913+I1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.367984690334348E-2,5.367984690334348E-2,5.3679846903343487E-2]
[{"$f":"ROW()","v":1402},null,"Other",null,null,null,null,null,{"$f":"I914+I1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8230731920652464E-2,8.8230731920652464E-2,8.8230731920652464E-2]
[{"$f":"ROW()","v":1403},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I915+I1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1404},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I916+I1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1405},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I917+I1161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1406},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I918+I1162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1407},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I919+I1163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1408},null,"Total",null,null,null,null,null,{"$f":"SUM(I1399:I1407)","v":0},{"$f":"SUM(J1399:J1407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68894091957351733,0.68894091957351733,0.68894091957351733]
[{"$f":"ROW()","v":1409},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,{"$f":"I922+I1166","v":0},{"$f":"J922+J1166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3418066468516914E-2,2.3418066468516918E-2]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,{"$f":"I923+I1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39159686249505765,0.39159686249505765]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,{"$f":"I924+I1168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7006780259556951E-2,1.7006780259556955E-2]
[{"$f":"ROW()","v":1413},null,"Other",null,null,null,null,null,{"$f":"I925+I1169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6577109136151978E-2,8.6577109136151978E-2]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I926+I1170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I927+I1171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I928+I1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I929+I1173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1418},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I930+I1174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1419},null,"Total",null,null,null,null,null,{"$f":"SUM(I1410:I1418)","v":0},{"$f":"SUM(J1410:J1418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51859881835928345,0.51859881835928345]
[{"$f":"ROW()","v":1420},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1421},null,"Pipeline",null,null,null,null,null,{"$f":"I933+I1177","v":0},{"$f":"J933+J1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6817956012720789E-2]
[{"$f":"ROW()","v":1422},null,"Compression",null,null,null,null,null,{"$f":"I934+I1178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33910712754558031]
[{"$f":"ROW()","v":1423},null,"Metering",null,null,null,null,null,{"$f":"I935+I1179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2979585671114893E-2]
[{"$f":"ROW()","v":1424},null,"Other",null,null,null,null,null,{"$f":"I936+I1180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.868626949868376E-2]
[{"$f":"ROW()","v":1425},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I937+I1181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I938+I1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I939+I1183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I940+I1184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I941+I1185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Total",null,null,null,null,null,{"$f":"SUM(I1421:I1429)","v":0},{"$f":"SUM(J1421:J1429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48759093872809978]
[{"$f":"ROW()","v":1431},"Capex 2020",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1432},null,"Pipeline",null,null,null,null,null,{"$f":"I944+I1188","v":0},{"$f":"J944+J1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1433},null,"Compression",null,null,null,null,null,{"$f":"I945+I1189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1434},null,"Metering",null,null,null,null,null,{"$f":"I946+I1190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1435},null,"Other",null,null,null,null,null,{"$f":"I947+I1191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1436},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I948+I1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1437},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I949+I1193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1438},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I950+I1194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1439},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I951+I1195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1440},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I952+I1196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"Total",null,null,null,null,null,{"$f":"SUM(I1432:I1440)","v":0},{"$f":"SUM(J1432:J1440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1442},"Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1443},null,"Pipeline",null,null,null,null,null,{"$f":"I1212+I1223+I1234+I1245+I1256+I1267+I1278+I1289+I1300+I1311+I1322+I1333+I1344+I1355+I1366+I1377+I1388+I1399+I1410+I1421+I1432","v":0},7.2516403821802694E-3,1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281,{"$f":"Y1212+Y1223+Y1234+Y1245+Y1256+Y1267+Y1278+Y1289+Y1300+Y1311+Y1322+Y1333+Y1344+Y1355+Y1366+Y1377+Y1388+Y1399+Y1410+Y1421+Y1432","v":21.830743612777272},{"$f":"Z1212+Z1223+Z1234+Z1245+Z1256+Z1267+Z1278+Z1289+Z1300+Z1311+Z1322+Z1333+Z1344+Z1355+Z1366+Z1377+Z1388+Z1399+Z1410+Z1421+Z1432","v":21.883265067281947},21.918846311914557,21.942264378383069,22.01908233439579]
[{"$f":"ROW()","v":1444},null,"Compression",null,null,null,null,null,{"$f":"I1213+I1224+I1235+I1246+I1257+I1268+I1279+I1290+I1301+I1312+I1323+I1334+I1345+I1356+I1367+I1378+I1389+I1400+I1411+I1422+I1433","v":0},3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,14.522031434656466,15.715386681955891,15.934210015289224,16.002610015289221,16.095676681955887,18.015355912968108,18.535812214279723,19.047261310396635,19.438858172891692,19.777965300437273]
[{"$f":"ROW()","v":1445},null,"Metering",null,null,null,null,null,{"$f":"I1214+I1225+I1236+I1247+I1258+I1269+I1280+I1291+I1302+I1313+I1324+I1335+I1346+I1357+I1368+I1379+I1390+I1401+I1412+I1423+I1434","v":0},0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527965E-2,8.7274395338907726E-2,0.1118882568313572,0.11496506708400958,0.11496506708400958,0.11496506708400958,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118,-0.95322473122615392,0.42332608705818564,0.47700593396152913,0.49401271422108606,0.50699229989220096]
[{"$f":"ROW()","v":1446},null,"Other",null,null,null,null,null,{"$f":"I1215+I1226+I1237+I1248+I1259+I1270+I1281+I1292+I1303+I1314+I1325+I1336+I1347+I1358+I1369+I1380+I1391+I1402+I1413+I1424+I1435","v":0},0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831972,0.61937803500511079,0.80194004570021848,1.0190370482670694,3.1359465705775782,5.7581623345067596,5.8411623345067589,5.9044956678400924,6.0544956678400936,4.0951965290550341,6.3564456903759057,6.444676422296558,6.5312535314327107,6.5899398009313934]
[{"$f":"ROW()","v":1447},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1216+I1227+I1238+I1249+I1260+I1271+I1282+I1293+I1304+I1315+I1326+I1337+I1348+I1359+I1370+I1381+I1392+I1403+I1414+I1425+I1436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1448},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1217+I1228+I1239+I1250+I1261+I1272+I1283+I1294+I1305+I1316+I1327+I1338+I1349+I1360+I1371+I1382+I1393+I1404+I1415+I1426+I1437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1449},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1218+I1229+I1240+I1251+I1262+I1273+I1284+I1295+I1306+I1317+I1328+I1339+I1350+I1361+I1372+I1383+I1394+I1405+I1416+I1427+I1438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1450},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1219+I1230+I1241+I1252+I1263+I1274+I1285+I1296+I1307+I1318+I1329+I1340+I1351+I1362+I1373+I1384+I1395+I1406+I1417+I1428+I1439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2138909568108282E-2,0,0,0,0]
[{"$f":"ROW()","v":1451},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1220+I1231+I1242+I1253+I1264+I1275+I1286+I1297+I1308+I1319+I1330+I1341+I1352+I1363+I1374+I1385+I1396+I1407+I1418+I1429+I1440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16]
[{"$f":"ROW()","v":1452},null,"Total",null,null,null,null,null,{"$f":"SUM(I1443:I1451)","v":0},0.2442172595065423,0.61941938145121056,1.0234538006983613,1.2884141245539311,0.42388178732151083,0.70995621528983355,3.2154263486717869,10.813572673573866,16.256805708895349,17.681474466733707,36.362708191817646,40.494687446901438,40.86121678023477,41.105407256425245,41.408931065949055,42.925932414006155,47.198849058995762,47.88778997856928,48.406388796928553,48.893979735656657]
[{"$f":"ROW()","v":1453}]
[{"$f":"\"Capex Depreciation Approved before Structural Adjustment [m$ \"&$E$32&\"] [Model]\"","v":"Capex Depreciation Approved before Structural Adjustment [m$ 31/12/2019] [Model]"}]
[{"$f":"ROW()","v":1455},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1456},null,"Pipeline",null,null,null,null,null,{"$f":"I724/$M$32","v":0},{"$f":"J724/$M$32","v":1.0339431481819398E-2},1.0339431481819398E-2,1.0339431481819398E-2,1.0339431481819398E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,{"$f":"T724/$S$32","v":3.2954390582601224E-2},{"$f":"U724/$S$32","v":3.2954390582601224E-2},3.2954390582601224E-2,3.2954390582601231E-2,3.2954390582601231E-2,{"$f":"Y724/$X$32","v":3.2954390582601231E-2},{"$f":"Z724/$X$32","v":3.2954390582601231E-2},3.2954390582601231E-2,3.2954390582601238E-2,3.2954390582601238E-2]
[{"$f":"ROW()","v":1457},null,"Compression",null,null,null,null,null,{"$f":"I725/$M$32","v":0},5.3861224463431279E-2,5.3861224463431279E-2,5.3861224463431279E-2,5.3861224463431279E-2,0,0,0,0,0,0,{"$f":"T725/$S$32","v":0},0,0,0,0,{"$f":"Y725/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1458},null,"Metering",null,null,null,null,null,{"$f":"I726/$M$32","v":0},0,0,0,0,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,{"$f":"T726/$S$32","v":2.0008706176138428E-2},2.0008706176138431E-2,2.0008706176138428E-2,2.0008706176138431E-2,2.0008706176138431E-2,{"$f":"Y726/$X$32","v":2.0008706176138428E-2},2.0008706176138431E-2,2.0008706176138431E-2,2.0008706176138431E-2,2.0008706176138431E-2]
[{"$f":"ROW()","v":1459},null,"Other",null,null,null,null,null,{"$f":"I727/$M$32","v":0},0.28400574816030111,0.28400574816030111,0.28400574816030111,0.28400574816030111,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.27023324695132833,{"$f":"T727/$S$32","v":0.2674787467095337},0.2674787467095337,0.2674787467095337,0.2674787467095337,0.2674787467095337,{"$f":"Y727/$X$32","v":0.22468078590142265},0.22468078590142265,0.22468078590142265,0.22468078590142268,0.22468078590142268]
[{"$f":"ROW()","v":1460},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I728/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T728/$S$32","v":0},0,0,0,0,{"$f":"Y728/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1461},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I729/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T729/$S$32","v":0},0,0,0,0,{"$f":"Y729/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1462},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I730/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T730/$S$32","v":0},0,0,0,0,{"$f":"Y730/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I731/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T731/$S$32","v":0},0,0,0,0,{"$f":"Y731/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1464},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I732/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T732/$S$32","v":0},0,0,0,0,{"$f":"Y732/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1465},null,"Total",null,null,null,null,null,{"$f":"SUM(I1456:I1464)","v":0},{"$f":"SUM(J1456:J1464)","v":0.34820640410555181},0.34820640410555181,0.34820640410555181,0.34820640410555181,0.31996393547752922,0.31996393547752922,0.31996393547752922,0.31996393547752922,0.31996393547752922,0.31996393547752922,0.32044184346827337,0.32044184346827337,0.32044184346827337,0.32044184346827337,0.32044184346827337,0.27764388266016232,0.27764388266016232,0.27764388266016232,0.27764388266016238,0.27764388266016238]
[{"$f":"ROW()","v":1466},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1467},null,"Pipeline",null,null,null,null,null,{"$f":"I735/$M$32","v":0},{"$f":"J735/$M$32","v":0},6.7326530579289098E-3,6.7326530579289098E-3,6.7326530579289098E-3,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,{"$f":"T735/$S$32","v":3.6478690366828725E-4},{"$f":"U735/$S$32","v":3.6478690366828725E-4},3.647869036682872E-4,3.647869036682872E-4,3.6478690366828715E-4,{"$f":"Y735/$X$32","v":3.6478690366828742E-4},{"$f":"Z735/$X$32","v":3.6478690366828742E-4},3.6478690366828742E-4,3.6478690366828742E-4,3.6478690366828742E-4]
[{"$f":"ROW()","v":1468},null,"Compression",null,null,null,null,null,{"$f":"I736/$M$32","v":0},0,0.24405867334992304,0.24405867334992304,0.24405867334992304,0,0,0,0,0,0,{"$f":"T736/$S$32","v":6.2617560207470807E-2},6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470793E-2,{"$f":"Y736/$X$32","v":6.2617560207470821E-2},6.2617560207470821E-2,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470807E-2]
[{"$f":"ROW()","v":1469},null,"Metering",null,null,null,null,null,{"$f":"I737/$M$32","v":0},0,1.6831632644822275E-3,1.6831632644822275E-3,1.6831632644822275E-3,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,{"$f":"T737/$S$32","v":1.7744913252486769E-2},1.7744913252486765E-2,1.7744913252486765E-2,1.7744913252486765E-2,1.7744913252486765E-2,{"$f":"Y737/$X$32","v":1.7744913252486783E-2},1.7744913252486783E-2,1.7744913252486783E-2,1.7744913252486783E-2,1.7744913252486783E-2]
[{"$f":"ROW()","v":1470},null,"Other",null,null,null,null,null,{"$f":"I738/$M$32","v":0},0,0.28249090122226711,0.28249090122226711,0.28249090122226711,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,{"$f":"T738/$S$32","v":4.0198355762669467E-2},4.0198355762669467E-2,4.019835576266946E-2,4.019835576266946E-2,4.0198355762669453E-2,{"$f":"Y738/$X$32","v":3.9987917274983964E-2},3.9987917274983964E-2,3.9987917274983964E-2,3.9987917274983957E-2,3.9987917274983957E-2]
[{"$f":"ROW()","v":1471},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I739/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T739/$S$32","v":0},0,0,0,0,{"$f":"Y739/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I740/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T740/$S$32","v":0},0,0,0,0,{"$f":"Y740/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1473},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I741/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T741/$S$32","v":0},0,0,0,0,{"$f":"Y741/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I742/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T742/$S$32","v":0},0,0,0,0,{"$f":"Y742/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I743/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T743/$S$32","v":0},0,0,0,0,{"$f":"Y743/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1476},null,"Total",null,null,null,null,null,{"$f":"SUM(I1467:I1475)","v":0},{"$f":"SUM(J1467:J1475)","v":0},0.53496539089460127,0.53496539089460127,0.53496539089460127,8.7797998509891256E-2,8.7797998509891256E-2,8.7797998509891256E-2,8.7797998509891256E-2,8.7797998509891256E-2,8.7797998509891256E-2,0.12092561612629532,0.12092561612629532,0.12092561612629532,0.12092561612629532,0.12092561612629529,0.12071517763860985,0.12071517763860985,0.12071517763860984,0.12071517763860984,0.12071517763860984]
[{"$f":"ROW()","v":1477},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1478},null,"Pipeline",null,null,null,null,null,{"$f":"I746/$M$32","v":0},{"$f":"J746/$M$32","v":0},0,3.7991399398313169E-3,3.7991399398313169E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,{"$f":"T746/$S$32","v":1.2892755828550955E-3},{"$f":"U746/$S$32","v":1.2892755828550955E-3},1.2892755828550955E-3,1.2892755828550957E-3,1.2892755828550957E-3,{"$f":"Y746/$X$32","v":1.2892755828550939E-3},{"$f":"Z746/$X$32","v":1.2892755828550937E-3},1.2892755828550937E-3,1.2892755828550935E-3,1.2892755828550935E-3]
[{"$f":"ROW()","v":1479},null,"Compression",null,null,null,null,null,{"$f":"I747/$M$32","v":0},0,0,0.24966921756486365,0.24966921756486365,0,0,0,0,0,0,{"$f":"T747/$S$32","v":0},0,0,0,0,{"$f":"Y747/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Metering",null,null,null,null,null,{"$f":"I748/$M$32","v":0},0,0,1.6831632644822275E-3,1.6831632644822275E-3,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,{"$f":"T748/$S$32","v":1.115034172154609E-2},1.115034172154609E-2,1.115034172154609E-2,1.115034172154609E-2,1.115034172154609E-2,{"$f":"Y748/$X$32","v":-1.3983420316037203},0,0,0,0]
[{"$f":"ROW()","v":1481},null,"Other",null,null,null,null,null,{"$f":"I749/$M$32","v":0},0,0,0.32092312909461135,0.32092312909461135,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,{"$f":"T749/$S$32","v":1.1663778433186152E-2},1.1663778433186148E-2,1.1663778433186148E-2,1.1663778433186148E-2,1.1663778433186148E-2,{"$f":"Y749/$X$32","v":1.0359534962301391E-2},1.0359534962301391E-2,1.0359534962301391E-2,1.0359534962301395E-2,1.0359534962301395E-2]
[{"$f":"ROW()","v":1482},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I750/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T750/$S$32","v":0},0,0,0,0,{"$f":"Y750/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1483},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I751/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T751/$S$32","v":0},0,0,0,0,{"$f":"Y751/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1484},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I752/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T752/$S$32","v":0},0,0,0,0,{"$f":"Y752/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1485},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I753/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T753/$S$32","v":0},0,0,0,0,{"$f":"Y753/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1486},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I754/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T754/$S$32","v":0},0,0,0,0,{"$f":"Y754/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1487},null,"Total",null,null,null,null,null,{"$f":"SUM(I1478:I1486)","v":0},{"$f":"SUM(J1478:J1486)","v":0},0,0.57607464986378853,0.57607464986378853,4.9523115260358699E-2,4.9523115260358699E-2,4.9523115260358699E-2,4.9523115260358699E-2,4.9523115260358699E-2,4.9523115260358699E-2,2.4103395737587338E-2,2.4103395737587331E-2,2.4103395737587331E-2,2.4103395737587331E-2,2.4103395737587331E-2,-1.3866932210585639,1.1648810545156485E-2,1.1648810545156485E-2,1.1648810545156488E-2,1.1648810545156488E-2]
[{"$f":"ROW()","v":1488},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1489},null,"Pipeline",null,null,null,null,null,{"$f":"I757/$M$32","v":0},{"$f":"J757/$M$32","v":0},0,0,8.6081778383519623E-3,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,{"$f":"T757/$S$32","v":0},{"$f":"U757/$S$32","v":0},0,0,0,{"$f":"Y757/$X$32","v":0},{"$f":"Z757/$X$32","v":0},0,0,0]
[{"$f":"ROW()","v":1490},null,"Compression",null,null,null,null,null,{"$f":"I758/$M$32","v":0},0,0,0,0.10267295913341591,0,0,0,0,0,0,{"$f":"T758/$S$32","v":0},0,0,0,0,{"$f":"Y758/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1491},null,"Metering",null,null,null,null,null,{"$f":"I759/$M$32","v":0},0,0,0,1.6831632644822279E-3,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,{"$f":"T759/$S$32","v":0},0,0,0,0,{"$f":"Y759/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1492},null,"Other",null,null,null,null,null,{"$f":"I760/$M$32","v":0},0,0,0,0.2648176869452038,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,{"$f":"T760/$S$32","v":3.5319368090902192E-2},3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902206E-2,{"$f":"Y760/$X$32","v":3.5319368090902171E-2},3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2]
[{"$f":"ROW()","v":1493},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I761/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T761/$S$32","v":0},0,0,0,0,{"$f":"Y761/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1494},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I762/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T762/$S$32","v":0},0,0,0,0,{"$f":"Y762/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1495},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I763/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T763/$S$32","v":0},0,0,0,0,{"$f":"Y763/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1496},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I764/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T764/$S$32","v":0},0,0,0,0,{"$f":"Y764/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1497},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I765/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T765/$S$32","v":0},0,0,0,0,{"$f":"Y765/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1498},null,"Total",null,null,null,null,null,{"$f":"SUM(I1489:I1497)","v":0},{"$f":"SUM(J1489:J1497)","v":0},0,0,0.37778198718145389,4.3952891267814043E-2,4.3952891267814043E-2,4.3952891267814043E-2,4.3952891267814043E-2,4.3952891267814043E-2,4.3952891267814043E-2,3.5319368090902192E-2,3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902206E-2,3.5319368090902171E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2]
[{"$f":"ROW()","v":1499},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1500},null,"Pipeline",null,null,null,null,null,{"$f":"I768/$M$32","v":0},{"$f":"J768/$M$32","v":0},0,0,0,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,{"$f":"T768/$S$32","v":1.2653558687887716E-2},{"$f":"U768/$S$32","v":1.2653558687887716E-2},1.2653558687887713E-2,1.2653558687887713E-2,1.2653558687887711E-2,{"$f":"Y768/$X$32","v":1.2653558687887718E-2},{"$f":"Z768/$X$32","v":1.2653558687887716E-2},1.2653558687887714E-2,1.2653558687887716E-2,1.2653558687887718E-2]
[{"$f":"ROW()","v":1501},null,"Compression",null,null,null,null,null,{"$f":"I769/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T769/$S$32","v":1.0899562340578766E-2},1.0899562340578766E-2,1.0899562340578768E-2,1.0899562340578768E-2,1.0899562340578768E-2,{"$f":"Y769/$X$32","v":1.0899562340578763E-2},1.0899562340578763E-2,1.0899562340578763E-2,1.0899562340578763E-2,1.0899562340578763E-2]
[{"$f":"ROW()","v":1502},null,"Metering",null,null,null,null,null,{"$f":"I770/$M$32","v":0},0,0,0,0,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,{"$f":"T770/$S$32","v":4.7636923786464953E-2},4.7636923786464953E-2,4.7636923786464953E-2,4.7636923786464953E-2,4.763692378646496E-2,{"$f":"Y770/$X$32","v":4.7636923786464933E-2},4.7636923786464933E-2,4.7636923786464933E-2,4.7636923786464933E-2,4.7636923786464933E-2]
[{"$f":"ROW()","v":1503},null,"Other",null,null,null,null,null,{"$f":"I771/$M$32","v":0},0,0,0,0,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,{"$f":"T771/$S$32","v":4.2844720936450385E-2},4.2844720936450385E-2,4.2844720936450392E-2,4.2844720936450392E-2,4.2844720936450392E-2,{"$f":"Y771/$X$32","v":3.4887283323030607E-2},3.4887283323030607E-2,3.4887283323030607E-2,3.4887283323030607E-2,3.4887283323030607E-2]
[{"$f":"ROW()","v":1504},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I772/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T772/$S$32","v":0},0,0,0,0,{"$f":"Y772/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I773/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T773/$S$32","v":0},0,0,0,0,{"$f":"Y773/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1506},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I774/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T774/$S$32","v":0},0,0,0,0,{"$f":"Y774/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1507},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I775/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T775/$S$32","v":0},0,0,0,0,{"$f":"Y775/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1508},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I776/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T776/$S$32","v":0},0,0,0,0,{"$f":"Y776/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1509},null,"Total",null,null,null,null,null,{"$f":"SUM(I1500:I1508)","v":0},{"$f":"SUM(J1500:J1508)","v":0},0,0,0,0.10313520341080304,0.10313520341080304,0.10313520341080304,0.10313520341080304,0.10313520341080304,0.10313520341080304,0.11403476575138183,0.11403476575138183,0.11403476575138183,0.11403476575138183,0.11403476575138183,0.10607732813796202,0.10607732813796202,0.10607732813796202,0.10607732813796202,0.10607732813796202]
[{"$f":"ROW()","v":1510},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1511},null,"Pipeline",null,null,null,null,null,{"$f":"I779/$M$32","v":0},{"$f":"J779/$M$32","v":0},0,0,0,0,9.1651854062975269E-2,9.1651854062975269E-2,9.1651854062975269E-2,9.1651854062975269E-2,9.1651854062975269E-2,{"$f":"T779/$S$32","v":0.15157027479346705},{"$f":"U779/$S$32","v":0.15157027479346705},0.15157027479346705,0.15157027479346705,0.15157027479346705,{"$f":"Y779/$X$32","v":0.15157027479346707},{"$f":"Z779/$X$32","v":0.15157027479346705},0.15157027479346705,0.15157027479346702,0.15157027479346702]
[{"$f":"ROW()","v":1512},null,"Compression",null,null,null,null,null,{"$f":"I780/$M$32","v":0},0,0,0,0,0,9.3487211113281524E-2,9.3487211113281524E-2,9.3487211113281524E-2,9.3487211113281524E-2,9.3487211113281524E-2,{"$f":"T780/$S$32","v":2.2679662044392161},2.2679662044392161,2.2679662044392161,2.2679662044392157,2.2679662044392157,{"$f":"Y780/$X$32","v":2.2679662044392157},2.2679662044392157,2.2679662044392157,2.2679662044392157,2.2679662044392157]
[{"$f":"ROW()","v":1513},null,"Metering",null,null,null,null,null,{"$f":"I781/$M$32","v":0},0,0,0,0,0,3.2169228358804869E-2,3.2169228358804869E-2,3.2169228358804869E-2,3.2169228358804869E-2,3.2169228358804869E-2,{"$f":"T781/$S$32","v":0},0,0,0,0,{"$f":"Y781/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1514},null,"Other",null,null,null,null,null,{"$f":"I782/$M$32","v":0},0,0,0,0,0,0.19057830739837428,0.19057830739837428,0.19057830739837428,0.19057830739837428,0.19057830739837428,{"$f":"T782/$S$32","v":0.15719833577348641},0.15719833577348641,0.15719833577348641,0.15719833577348641,0.15719833577348644,{"$f":"Y782/$X$32","v":0.15323242846721175},0.15323242846721177,0.15323242846721177,0.1532324284672118,0.1532324284672118]
[{"$f":"ROW()","v":1515},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I783/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T783/$S$32","v":0},0,0,0,0,{"$f":"Y783/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I784/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T784/$S$32","v":0},0,0,0,0,{"$f":"Y784/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1517},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I785/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T785/$S$32","v":0},0,0,0,0,{"$f":"Y785/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I786/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T786/$S$32","v":0},0,0,0,0,{"$f":"Y786/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1519},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I787/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T787/$S$32","v":0},0,0,0,0,{"$f":"Y787/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1520},null,"Total",null,null,null,null,null,{"$f":"SUM(I1511:I1519)","v":0},{"$f":"SUM(J1511:J1519)","v":0},0,0,0,0,0.40788660093343593,0.40788660093343593,0.40788660093343593,0.40788660093343593,0.40788660093343593,2.5767348150061697,2.5767348150061697,2.5767348150061697,2.5767348150061693,2.5767348150061693,2.5727689076998947,2.5727689076998947,2.5727689076998947,2.5727689076998947,2.5727689076998947]
[{"$f":"ROW()","v":1521},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1522},null,"Pipeline",null,null,null,null,null,{"$f":"I790/$M$32","v":0},{"$f":"J790/$M$32","v":0},0,0,0,0,0,0.11698196131804436,0.11698196131804436,0.11698196131804436,0.11698196131804436,{"$f":"T790/$S$32","v":4.6716178515063396},{"$f":"U790/$S$32","v":4.6716178515063396},4.6716178515063396,4.6716178515063396,4.6716178515063396,{"$f":"Y790/$X$32","v":4.6716178515063396},{"$f":"Z790/$X$32","v":4.6716178515063396},4.6716178515063396,4.6716178515063396,4.6716178515063396]
[{"$f":"ROW()","v":1523},null,"Compression",null,null,null,null,null,{"$f":"I791/$M$32","v":0},0,0,0,0,0,0,3.2691357934988376,3.2691357934988376,3.2691357934988376,3.2691357934988376,{"$f":"T791/$S$32","v":7.4380250795295213},7.4380250795295213,7.4380250795295213,7.4380250795295213,7.4380250795295213,{"$f":"Y791/$X$32","v":7.4338236382472056},7.4338236382472056,7.4338236382472056,7.4338236382472056,7.4338236382472047]
[{"$f":"ROW()","v":1524},null,"Metering",null,null,null,null,null,{"$f":"I792/$M$32","v":0},0,0,0,0,0,0,3.5094588395413316E-2,3.5094588395413316E-2,3.5094588395413316E-2,3.5094588395413316E-2,{"$f":"T792/$S$32","v":0},0,0,0,0,{"$f":"Y792/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1525},null,"Other",null,null,null,null,null,{"$f":"I793/$M$32","v":0},0,0,0,0,0,0,0.15110170003580739,0.15110170003580739,0.15110170003580739,0.15110170003580739,{"$f":"T793/$S$32","v":1.7336141011863041E-2},1.7336141011863041E-2,1.7336141011863041E-2,1.7336141011863038E-2,1.7336141011863038E-2,{"$f":"Y793/$X$32","v":-2.3383756512520804},0,0,0,0]
[{"$f":"ROW()","v":1526},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I794/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T794/$S$32","v":0},0,0,0,0,{"$f":"Y794/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1527},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I795/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T795/$S$32","v":0},0,0,0,0,{"$f":"Y795/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1528},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I796/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T796/$S$32","v":0},0,0,0,0,{"$f":"Y796/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1529},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I797/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T797/$S$32","v":0},0,0,0,0,{"$f":"Y797/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1530},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I798/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T798/$S$32","v":0},0,0,0,0,{"$f":"Y798/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1531},null,"Total",null,null,null,null,null,{"$f":"SUM(I1522:I1530)","v":0},{"$f":"SUM(J1522:J1530)","v":0},0,0,0,0,0,3.5723140432481024,3.5723140432481024,3.5723140432481024,3.5723140432481024,12.126979072047725,12.126979072047725,12.126979072047725,12.126979072047725,12.126979072047725,9.7670658385014644,12.105441489753545,12.105441489753545,12.105441489753545,12.105441489753545]
[{"$f":"ROW()","v":1532},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1533},null,"Pipeline",null,null,null,null,null,{"$f":"I801/$M$32","v":0},{"$f":"J801/$M$32","v":0},0,0,0,0,0,0,5.1782794503973655,5.1782794503973655,5.1782794503973655,{"$f":"T801/$S$32","v":0},{"$f":"U801/$S$32","v":0},0,0,0,{"$f":"Y801/$X$32","v":0},{"$f":"Z801/$X$32","v":0},0,0,0]
[{"$f":"ROW()","v":1534},null,"Compression",null,null,null,null,null,{"$f":"I802/$M$32","v":0},0,0,0,0,0,0,0,5.5752625524661283,5.5752625524661283,5.5752625524661283,{"$f":"T802/$S$32","v":0},0,0,0,0,{"$f":"Y802/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1535},null,"Metering",null,null,null,null,null,{"$f":"I803/$M$32","v":0},0,0,0,0,0,0,0,4.3869341436225577E-3,4.3869341436225577E-3,4.3869341436225577E-3,{"$f":"T803/$S$32","v":0},0,0,0,0,{"$f":"Y803/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1536},null,"Other",null,null,null,null,null,{"$f":"I804/$M$32","v":0},0,0,0,0,0,0,0,7.5552754695721772E-2,7.5552754695721772E-2,7.5552754695721772E-2,{"$f":"T804/$S$32","v":9.5472324513898699E-2},9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,{"$f":"Y804/$X$32","v":7.5849293818441535E-2},7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441521E-2,7.5849293818441521E-2]
[{"$f":"ROW()","v":1537},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I805/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T805/$S$32","v":0},0,0,0,0,{"$f":"Y805/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1538},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I806/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T806/$S$32","v":0},0,0,0,0,{"$f":"Y806/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1539},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I807/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T807/$S$32","v":0},0,0,0,0,{"$f":"Y807/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I808/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T808/$S$32","v":0},0,0,0,0,{"$f":"Y808/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I809/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T809/$S$32","v":0},0,0,0,0,{"$f":"Y809/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,{"$f":"SUM(I1533:I1541)","v":0},{"$f":"SUM(J1533:J1541)","v":0},0,0,0,0,0,0,10.833481691702838,10.833481691702838,10.833481691702838,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441521E-2,7.5849293818441521E-2]
[{"$f":"ROW()","v":1543},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,{"$f":"I812/$M$32","v":0},{"$f":"J812/$M$32","v":0},0,0,0,0,0,0,0,5.5801231883841664,5.5801231883841664,{"$f":"T812/$S$32","v":8.9686993136390019},{"$f":"U812/$S$32","v":8.9686993136390019},8.9686993136390019,8.9686993136390036,8.9686993136390036,{"$f":"Y812/$X$32","v":8.9686993136389983},{"$f":"Z812/$X$32","v":8.9686993136389983},8.9686993136389983,8.9686993136389965,8.9686993136389965]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,{"$f":"I813/$M$32","v":0},0,0,0,0,0,0,0,0,1.9205724805816364,1.9205724805816364,{"$f":"T813/$S$32","v":5.5624097054010546},5.5624097054010546,5.5624097054010546,5.5624097054010537,5.5624097054010537,{"$f":"Y813/$X$32","v":5.5624097054010537},5.5624097054010537,5.5624097054010537,5.5624097054010537,5.5624097054010537]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,{"$f":"I814/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T814/$S$32","v":0},0,0,0,0,{"$f":"Y814/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1547},null,"Other",null,null,null,null,null,{"$f":"I815/$M$32","v":0},0,0,0,0,0,0,0,0,0.26029798794265724,0.26029798794265724,{"$f":"T815/$S$32","v":0.23456144790117583},0.23456144790117586,0.23456144790117586,0.23456144790117589,0.23456144790117589,{"$f":"Y815/$X$32","v":0.19281716524347342},0.19281716524347345,0.19281716524347342,0.19281716524347342,0.19281716524347342]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I816/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T816/$S$32","v":0},0,0,0,0,{"$f":"Y816/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I817/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T817/$S$32","v":0},0,0,0,0,{"$f":"Y817/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I818/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T818/$S$32","v":0},0,0,0,0,{"$f":"Y818/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1551},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I819/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T819/$S$32","v":0},0,0,0,0,{"$f":"Y819/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1552},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I820/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T820/$S$32","v":0},0,0,0,0,{"$f":"Y820/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Total",null,null,null,null,null,{"$f":"SUM(I1544:I1552)","v":0},{"$f":"SUM(J1544:J1552)","v":0},0,0,0,0,0,0,0,7.7609936569084601,7.7609936569084601,14.765670466941231,14.765670466941231,14.765670466941231,14.765670466941232,14.765670466941232,14.723926184283526,14.723926184283526,14.723926184283526,14.723926184283524,14.723926184283524]
[{"$f":"ROW()","v":1554},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1555},null,"Pipeline",null,null,null,null,null,{"$f":"I823/$M$32","v":0},{"$f":"J823/$M$32","v":0},0,0,0,0,0,0,0,0,1.7022644385542238,{"$f":"T823/$S$32","v":0},{"$f":"U823/$S$32","v":0},0,0,0,{"$f":"Y823/$X$32","v":0},{"$f":"Z823/$X$32","v":0},0,0,0]
[{"$f":"ROW()","v":1556},null,"Compression",null,null,null,null,null,{"$f":"I824/$M$32","v":0},0,0,0,0,0,0,0,0,0,1.9498468179461832E-2,{"$f":"T824/$S$32","v":0},0,0,0,0,{"$f":"Y824/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1557},null,"Metering",null,null,null,null,null,{"$f":"I825/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T825/$S$32","v":1.915895613142847E-3},1.915895613142847E-3,1.9158956131428472E-3,1.9158956131428472E-3,1.9158956131428474E-3,{"$f":"Y825/$X$32","v":1.9158956131428474E-3},1.9158956131428474E-3,1.9158956131428474E-3,1.9158956131428476E-3,1.9158956131428476E-3]
[{"$f":"ROW()","v":1558},null,"Other",null,null,null,null,null,{"$f":"I826/$M$32","v":0},0,0,0,0,0,0,0,0,0,0.30953818234895003,{"$f":"T826/$S$32","v":1.2455583723840577E-2},1.2455583723840577E-2,1.2455583723840577E-2,1.2455583723840577E-2,1.2455583723840577E-2,{"$f":"Y826/$X$32","v":7.6575236229453926E-3},7.6575236229453917E-3,7.6575236229453909E-3,7.6575236229453909E-3,7.65752362294539E-3]
[{"$f":"ROW()","v":1559},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I827/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T827/$S$32","v":0},0,0,0,0,{"$f":"Y827/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I828/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T828/$S$32","v":0},0,0,0,0,{"$f":"Y828/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1561},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I829/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T829/$S$32","v":0},0,0,0,0,{"$f":"Y829/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1562},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I830/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T830/$S$32","v":0},0,0,0,0,{"$f":"Y830/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1563},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I831/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T831/$S$32","v":0},0,0,0,0,{"$f":"Y831/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Total",null,null,null,null,null,{"$f":"SUM(I1555:I1563)","v":0},{"$f":"SUM(J1555:J1563)","v":0},0,0,0,0,0,0,0,0,2.0313010890826355,1.4371479336983423E-2,1.4371479336983423E-2,1.4371479336983423E-2,1.4371479336983423E-2,1.4371479336983425E-2,9.5734192360882406E-3,9.5734192360882389E-3,9.5734192360882389E-3,9.5734192360882389E-3,9.5734192360882372E-3]
[{"$f":"ROW()","v":1565},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1566},null,"Pipeline",null,null,null,null,null,{"$f":"I834/$M$32","v":0},{"$f":"J834/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T834/$S$32","v":8.4025532705436117},{"$f":"U834/$S$32","v":8.4025532705436117},8.4025532705436099,8.4025532705436099,8.4025532705436099,{"$f":"Y834/$X$32","v":8.4025532705436117},{"$f":"Z834/$X$32","v":8.4025532705436117},8.4025532705436117,8.4025532705436117,8.4025532705436117]
[{"$f":"ROW()","v":1567},null,"Compression",null,null,null,null,null,{"$f":"I835/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T835/$S$32","v":2.0912432369667289},2.0912432369667289,2.0912432369667293,2.0912432369667293,2.0912432369667293,{"$f":"Y835/$X$32","v":2.0912432369667284},2.0912432369667284,2.0912432369667284,2.091243236966728,2.0912432369667284]
[{"$f":"ROW()","v":1568},null,"Metering",null,null,null,null,null,{"$f":"I836/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T836/$S$32","v":0.11417691683014167},0.11417691683014167,0.11417691683014165,0.11417691683014163,0.11417691683014163,{"$f":"Y836/$X$32","v":0.11417691683014165},0.11417691683014165,0.11417691683014165,0.11417691683014164,0.11417691683014164]
[{"$f":"ROW()","v":1569},null,"Other",null,null,null,null,null,{"$f":"I837/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T837/$S$32","v":2.8500590092787568},2.8500590092787568,2.8500590092787559,2.8500590092787559,2.8500590092787559,{"$f":"Y837/$X$32","v":2.8349387213147352},2.8349387213147352,2.8349387213147348,2.8349387213147352,2.8349387213147348]
[{"$f":"ROW()","v":1570},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I838/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T838/$S$32","v":0},0,0,0,0,{"$f":"Y838/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1571},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I839/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T839/$S$32","v":0},0,0,0,0,{"$f":"Y839/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1572},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I840/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T840/$S$32","v":0},0,0,0,0,{"$f":"Y840/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1573},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I841/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T841/$S$32","v":0},0,0,0,0,{"$f":"Y841/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1574},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I842/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T842/$S$32","v":0},0,0,0,0,{"$f":"Y842/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1575},null,"Total",null,null,null,null,null,{"$f":"SUM(I1566:I1574)","v":0},{"$f":"SUM(J1566:J1574)","v":0},0,0,0,0,0,0,0,0,0,13.458032433619239,13.458032433619239,13.458032433619236,13.458032433619236,13.458032433619236,13.442912145655216,13.442912145655216,13.442912145655216,13.442912145655216,13.442912145655216]
[{"$f":"ROW()","v":1576},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1577},null,"Pipeline",null,null,null,null,null,{"$f":"I845/$M$32","v":0},{"$f":"J845/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T845/$S$32","v":0},{"$f":"U845/$S$32","v":0.36664453547375109},0.36664453547375114,0.36664453547375114,0.36664453547375114,{"$f":"Y845/$X$32","v":0.79130465060876332},{"$f":"Z845/$X$32","v":0.79130465060876332},0.79130465060876332,0.79130465060876332,0.79130465060876332]
[{"$f":"ROW()","v":1578},null,"Compression",null,null,null,null,null,{"$f":"I846/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T846/$S$32","v":0},1.4325788142188431,1.4325788142188431,1.4325788142188434,1.4325788142188434,{"$f":"Y846/$X$32","v":1.0768044729029442},1.0768044729029442,1.0768044729029442,1.0768044729029442,1.0768044729029442]
[{"$f":"ROW()","v":1579},null,"Metering",null,null,null,null,null,{"$f":"I847/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T847/$S$32","v":0},1.3191852573235666E-2,1.3191852573235666E-2,1.3191852573235666E-2,1.3191852573235666E-2,{"$f":"Y847/$X$32","v":7.7020156344458236E-3},7.7020156344458227E-3,7.7020156344458218E-3,7.7020156344458218E-3,7.702015634445821E-3]
[{"$f":"ROW()","v":1580},null,"Other",null,null,null,null,null,{"$f":"I848/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T848/$S$32","v":0},3.1478729893857609,3.1478729893857609,3.1478729893857609,3.1478729893857613,{"$f":"Y848/$X$32","v":1.8141719346063498},1.8141719346063498,1.8141719346063501,1.8141719346063503,1.8141719346063501]
[{"$f":"ROW()","v":1581},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I849/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T849/$S$32","v":0},0,0,0,0,{"$f":"Y849/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1582},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I850/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T850/$S$32","v":0},0,0,0,0,{"$f":"Y850/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1583},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I851/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T851/$S$32","v":0},0,0,0,0,{"$f":"Y851/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1584},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I852/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T852/$S$32","v":0},0,0,0,0,{"$f":"Y852/$X$32","v":-1.8988853659876664E-2},0,0,0,0]
[{"$f":"ROW()","v":1585},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I853/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T853/$S$32","v":0},0,0,0,0,{"$f":"Y853/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1586},null,"Total",null,null,null,null,null,{"$f":"SUM(I1577:I1585)","v":0},{"$f":"SUM(J1577:J1585)","v":0},0,0,0,0,0,0,0,0,0,0,4.9602881916515909,4.9602881916515909,4.9602881916515909,4.9602881916515917,3.6709942200926267,3.6899830737525035,3.6899830737525035,3.6899830737525035,3.6899830737525035]
[{"$f":"ROW()","v":1587},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1588},null,"Pipeline",null,null,null,null,null,{"$f":"I856/$M$32","v":0},{"$f":"J856/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T856/$S$32","v":0},{"$f":"U856/$S$32","v":0},6.6025464722548541E-2,6.6025464722548541E-2,6.6025464722548541E-2,{"$f":"Y856/$X$32","v":0.2453949744879281},{"$f":"Z856/$X$32","v":0.24539497448792807},0.24539497448792807,0.24539497448792807,0.24539497448792807]
[{"$f":"ROW()","v":1589},null,"Compression",null,null,null,null,null,{"$f":"I857/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T857/$S$32","v":0},0,0.26268931409946328,0.26268931409946328,0.26268931409946333,{"$f":"Y857/$X$32","v":0.32084996501557089},0.32084996501557089,0.32084996501557084,0.32084996501557084,0.32084996501557084]
[{"$f":"ROW()","v":1590},null,"Metering",null,null,null,null,null,{"$f":"I858/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T858/$S$32","v":0},0,1.1651693829037387E-2,1.1651693829037387E-2,1.1651693829037387E-2,{"$f":"Y858/$X$32","v":4.4091915883241767E-2},4.4091915883241753E-2,4.4091915883241767E-2,4.4091915883241767E-2,4.4091915883241767E-2]
[{"$f":"ROW()","v":1591},null,"Other",null,null,null,null,null,{"$f":"I859/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T859/$S$32","v":0},0,9.9638428581300537E-2,9.9638428581300537E-2,9.9638428581300523E-2,{"$f":"Y859/$X$32","v":0.24401376776388675},0.24401376776388675,0.24401376776388675,0.24401376776388672,0.24401376776388672]
[{"$f":"ROW()","v":1592},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I860/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T860/$S$32","v":0},0,0,0,0,{"$f":"Y860/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1593},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I861/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T861/$S$32","v":0},0,0,0,0,{"$f":"Y861/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1594},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I862/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T862/$S$32","v":0},0,0,0,0,{"$f":"Y862/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I863/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T863/$S$32","v":0},0,0,0,0,{"$f":"Y863/$X$32","v":-4.4436407500771428E-2},0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I864/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T864/$S$32","v":0},0,0,0,0,{"$f":"Y864/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Total",null,null,null,null,null,{"$f":"SUM(I1588:I1596)","v":0},{"$f":"SUM(J1588:J1596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.44000490123234981,0.44000490123234981,0.44000490123234981,0.80991421564985611,0.85435062315062749,0.85435062315062749,0.85435062315062749,0.85435062315062749]
[{"$f":"ROW()","v":1598},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1599},null,"Pipeline",null,null,null,null,null,{"$f":"I867/$M$32","v":0},{"$f":"J867/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T867/$S$32","v":0},{"$f":"U867/$S$32","v":0},0,7.125605348628293E-2,7.125605348628293E-2,{"$f":"Y867/$X$32","v":7.4401554875902789E-2},{"$f":"Z867/$X$32","v":7.4401554875902789E-2},7.4401554875902789E-2,7.4401554875902789E-2,7.4401554875902789E-2]
[{"$f":"ROW()","v":1600},null,"Compression",null,null,null,null,null,{"$f":"I868/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T868/$S$32","v":0},0,0,8.2111668854951303E-2,8.2111668854951303E-2,{"$f":"Y868/$X$32","v":0.21403759243625115},0.21403759243625115,0.21403759243625117,0.21403759243625115,0.21403759243625117]
[{"$f":"ROW()","v":1601},null,"Metering",null,null,null,null,null,{"$f":"I869/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T869/$S$32","v":0},0,0,6.3744585032133247E-2,6.3744585032133247E-2,{"$f":"Y869/$X$32","v":1.9389528062136067E-2},1.9389528062136063E-2,1.9389528062136063E-2,1.9389528062136063E-2,1.938952806213606E-2]
[{"$f":"ROW()","v":1602},null,"Other",null,null,null,null,null,{"$f":"I870/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T870/$S$32","v":0},0,0,7.6029323013843839E-2,7.6029323013843811E-2,{"$f":"Y870/$X$32","v":0.36626821906798035},0.36626821906798041,0.36626821906798041,0.36626821906798046,0.36626821906798046]
[{"$f":"ROW()","v":1603},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I871/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T871/$S$32","v":0},0,0,0,0,{"$f":"Y871/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I872/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T872/$S$32","v":0},0,0,0,0,{"$f":"Y872/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1605},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I873/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T873/$S$32","v":0},0,0,0,0,{"$f":"Y873/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1606},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I874/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T874/$S$32","v":0},0,0,0,0,{"$f":"Y874/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1607},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I875/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T875/$S$32","v":0},0,0,0,0,{"$f":"Y875/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1608},null,"Total",null,null,null,null,null,{"$f":"SUM(I1599:I1607)","v":0},{"$f":"SUM(J1599:J1607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.29314163038721136,0.2931416303872113,0.67409689444227028,0.67409689444227039,0.6740968944422705,0.6740968944422705,0.6740968944422705]
[{"$f":"ROW()","v":1609},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1610},null,"Pipeline",null,null,null,null,null,{"$f":"I878/$M$32","v":0},{"$f":"J878/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T878/$S$32","v":0},{"$f":"U878/$S$32","v":0},0,0,8.8319777486006515E-3,{"$f":"Y878/$X$32","v":9.0810868388872239E-3},{"$f":"Z878/$X$32","v":9.0810868388872239E-3},9.0810868388872239E-3,9.0810868388872274E-3,9.0810868388872274E-3]
[{"$f":"ROW()","v":1611},null,"Compression",null,null,null,null,null,{"$f":"I879/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T879/$S$32","v":0},0,0,0,0.1117230893971852,{"$f":"Y879/$X$32","v":0.11108950462318379},0.11108950462318377,0.11108950462318377,0.11108950462318376,0.11108950462318375]
[{"$f":"ROW()","v":1612},null,"Metering",null,null,null,null,null,{"$f":"I880/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T880/$S$32","v":0},0,0,0,6.3744585032133247E-2,{"$f":"Y880/$X$32","v":2.536536562567801E-2},2.536536562567801E-2,2.536536562567801E-2,2.536536562567801E-2,2.536536562567801E-2]
[{"$f":"ROW()","v":1613},null,"Other",null,null,null,null,null,{"$f":"I881/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T881/$S$32","v":0},0,0,0,0.18006944924331428,{"$f":"Y881/$X$32","v":0.27476566874086367},0.27476566874086367,0.27476566874086367,0.27476566874086367,0.27476566874086361]
[{"$f":"ROW()","v":1614},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I882/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T882/$S$32","v":0},0,0,0,0,{"$f":"Y882/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I883/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T883/$S$32","v":0},0,0,0,0,{"$f":"Y883/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1616},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I884/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T884/$S$32","v":0},0,0,0,0,{"$f":"Y884/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1617},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I885/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T885/$S$32","v":0},0,0,0,0,{"$f":"Y885/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1618},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I886/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T886/$S$32","v":0},0,0,0,0,{"$f":"Y886/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1619},null,"Total",null,null,null,null,null,{"$f":"SUM(I1610:I1618)","v":0},{"$f":"SUM(J1610:J1618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.36436910142123335,0.42030162582861269,0.42030162582861269,0.42030162582861269,0.42030162582861263,0.42030162582861258]
[{"$f":"ROW()","v":1620},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1621},null,"Pipeline",null,null,null,null,null,{"$f":"I889/$M$32","v":0},{"$f":"J889/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T889/$S$32","v":0},{"$f":"U889/$S$32","v":0},0,0,0,{"$f":"Y889/$X$32","v":3.9705488852398531E-2},{"$f":"Z889/$X$32","v":3.9705488852398524E-2},3.9705488852398524E-2,3.9705488852398524E-2,3.9705488852398524E-2]
[{"$f":"ROW()","v":1622},null,"Compression",null,null,null,null,null,{"$f":"I890/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T890/$S$32","v":0},0,0,0,0,{"$f":"Y890/$X$32","v":0.15992236818450178},0.15992236818450184,0.15992236818450184,0.15992236818450184,0.15992236818450184]
[{"$f":"ROW()","v":1623},null,"Metering",null,null,null,null,null,{"$f":"I891/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T891/$S$32","v":0},0,0,0,0,{"$f":"Y891/$X$32","v":7.8495148078597796E-2},7.8495148078597796E-2,7.849514807859781E-2,7.849514807859781E-2,7.849514807859781E-2]
[{"$f":"ROW()","v":1624},null,"Other",null,null,null,null,null,{"$f":"I892/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T892/$S$32","v":0},0,0,0,0,{"$f":"Y892/$X$32","v":0.41929538108487086},0.41929538108487086,0.41929538108487091,0.41929538108487097,0.41929538108487091]
[{"$f":"ROW()","v":1625},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I893/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T893/$S$32","v":0},0,0,0,0,{"$f":"Y893/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1626},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I894/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T894/$S$32","v":0},0,0,0,0,{"$f":"Y894/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1627},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I895/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T895/$S$32","v":0},0,0,0,0,{"$f":"Y895/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1628},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I896/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T896/$S$32","v":0},0,0,0,0,{"$f":"Y896/$X$32","v":-3.1848983579329236E-3},0,0,0,0]
[{"$f":"ROW()","v":1629},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I897/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T897/$S$32","v":0},0,0,0,0,{"$f":"Y897/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1630},null,"Total",null,null,null,null,null,{"$f":"SUM(I1621:I1629)","v":0},{"$f":"SUM(J1621:J1629)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69423348784243599,0.697418386200369,0.69741838620036911,0.69741838620036911,0.69741838620036911]
[{"$f":"ROW()","v":1631},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1632},null,"Pipeline",null,null,null,null,null,{"$f":"I900/$M$32","v":0},{"$f":"J900/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T900/$S$32","v":0},{"$f":"U900/$S$32","v":0},0,0,0,{"$f":"Y900/$X$32","v":0},{"$f":"Z900/$X$32","v":5.63006735557494E-2},5.63006735557494E-2,5.63006735557494E-2,5.6300673555749407E-2]
[{"$f":"ROW()","v":1633},null,"Compression",null,null,null,null,null,{"$f":"I901/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T901/$S$32","v":0},0,0,0,0,{"$f":"Y901/$X$32","v":0},0.55790610897056858,0.55790610897056858,0.55790610897056858,0.55790610897056858]
[{"$f":"ROW()","v":1634},null,"Metering",null,null,null,null,null,{"$f":"I902/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T902/$S$32","v":0},0,0,0,0,{"$f":"Y902/$X$32","v":0},7.7259491317315299E-2,7.7259491317315299E-2,7.7259491317315299E-2,7.7259491317315299E-2]
[{"$f":"ROW()","v":1635},null,"Other",null,null,null,null,null,{"$f":"I903/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T903/$S$32","v":0},0,0,0,0,{"$f":"Y903/$X$32","v":0},8.5583320569737928E-2,8.5583320569737928E-2,8.5583320569737928E-2,8.5583320569737942E-2]
[{"$f":"ROW()","v":1636},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I904/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T904/$S$32","v":0},0,0,0,0,{"$f":"Y904/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I905/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T905/$S$32","v":0},0,0,0,0,{"$f":"Y905/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1638},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I906/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T906/$S$32","v":0},0,0,0,0,{"$f":"Y906/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I907/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T907/$S$32","v":0},0,0,0,0,{"$f":"Y907/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1640},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I908/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T908/$S$32","v":0},0,0,0,0,{"$f":"Y908/$X$32","v":0},4.8999385470139051E-16,4.899938547013906E-16,4.899938547013906E-16,4.899938547013906E-16]
[{"$f":"ROW()","v":1641},null,"Total",null,null,null,null,null,{"$f":"SUM(I1632:I1640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77704959441337162,0.77704959441337162,0.77704959441337162,0.77704959441337162]
[{"$f":"ROW()","v":1642},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1643},null,"Pipeline",null,null,null,null,null,{"$f":"I911/$M$32","v":0},{"$f":"J911/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T911/$S$32","v":0},{"$f":"U911/$S$32","v":0},0,0,0,{"$f":"Y911/$X$32","v":0},{"$f":"Z911/$X$32","v":0},3.8141518692888461E-2,3.8141518692888461E-2,3.8141518692888461E-2]
[{"$f":"ROW()","v":1644},null,"Compression",null,null,null,null,null,{"$f":"I912/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T912/$S$32","v":0},0,0,0,0,{"$f":"Y912/$X$32","v":0},0,0.54825078384488268,0.54825078384488268,0.54825078384488268]
[{"$f":"ROW()","v":1645},null,"Metering",null,null,null,null,null,{"$f":"I913/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T913/$S$32","v":0},0,0,0,0,{"$f":"Y913/$X$32","v":0},0,5.7542418912993658E-2,5.7542418912993658E-2,5.7542418912993665E-2]
[{"$f":"ROW()","v":1646},null,"Other",null,null,null,null,null,{"$f":"I914/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T914/$S$32","v":0},0,0,0,0,{"$f":"Y914/$X$32","v":0},0,9.457943772306103E-2,9.457943772306103E-2,9.457943772306103E-2]
[{"$f":"ROW()","v":1647},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I915/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T915/$S$32","v":0},0,0,0,0,{"$f":"Y915/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1648},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I916/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T916/$S$32","v":0},0,0,0,0,{"$f":"Y916/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1649},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I917/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T917/$S$32","v":0},0,0,0,0,{"$f":"Y917/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I918/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T918/$S$32","v":0},0,0,0,0,{"$f":"Y918/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I919/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T919/$S$32","v":0},0,0,0,0,{"$f":"Y919/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,{"$f":"SUM(I1643:I1651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73851415917382579,0.73851415917382579,0.7385141591738259]
[{"$f":"ROW()","v":1653},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1654},null,"Pipeline",null,null,null,null,null,{"$f":"I922/$M$32","v":0},{"$f":"J922/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T922/$S$32","v":0},{"$f":"U922/$S$32","v":0},0,0,0,{"$f":"Y922/$X$32","v":0},{"$f":"Z922/$X$32","v":0},0,2.5103130291897282E-2,2.5103130291897285E-2]
[{"$f":"ROW()","v":1655},null,"Compression",null,null,null,null,null,{"$f":"I923/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T923/$S$32","v":0},0,0,0,0,{"$f":"Y923/$X$32","v":0},0,0,0.4197744965122297,0.4197744965122297]
[{"$f":"ROW()","v":1656},null,"Metering",null,null,null,null,null,{"$f":"I924/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T924/$S$32","v":0},0,0,0,0,{"$f":"Y924/$X$32","v":0},0,0,1.8230515370484479E-2,1.8230515370484486E-2]
[{"$f":"ROW()","v":1657},null,"Other",null,null,null,null,null,{"$f":"I925/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T925/$S$32","v":0},0,0,0,0,{"$f":"Y925/$X$32","v":0},0,0,9.2806827321225638E-2,9.2806827321225638E-2]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I926/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T926/$S$32","v":0},0,0,0,0,{"$f":"Y926/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I927/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T927/$S$32","v":0},0,0,0,0,{"$f":"Y927/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I928/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T928/$S$32","v":0},0,0,0,0,{"$f":"Y928/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1661},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I929/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T929/$S$32","v":0},0,0,0,0,{"$f":"Y929/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1662},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I930/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T930/$S$32","v":0},0,0,0,0,{"$f":"Y930/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1663},null,"Total",null,null,null,null,null,{"$f":"SUM(I1654:I1662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55591496949583707,0.55591496949583719]
[{"$f":"ROW()","v":1664},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1665},null,"Pipeline",null,null,null,null,null,{"$f":"I933/$M$32","v":0},{"$f":"J933/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T933/$S$32","v":0},{"$f":"U933/$S$32","v":0},0,0,0,{"$f":"Y933/$X$32","v":0},{"$f":"Z933/$X$32","v":0},0,0,8.2345447312529116E-2]
[{"$f":"ROW()","v":1666},null,"Compression",null,null,null,null,null,{"$f":"I934/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T934/$S$32","v":0},0,0,0,0,{"$f":"Y934/$X$32","v":0},0,0,0,0.36350782491509626]
[{"$f":"ROW()","v":1667},null,"Metering",null,null,null,null,null,{"$f":"I935/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T935/$S$32","v":0},0,0,0,0,{"$f":"Y935/$X$32","v":0},0,0,0,1.391354109763423E-2]
[{"$f":"ROW()","v":1668},null,"Other",null,null,null,null,null,{"$f":"I936/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T936/$S$32","v":0},0,0,0,0,{"$f":"Y936/$X$32","v":0},0,0,0,6.2909082248589043E-2]
[{"$f":"ROW()","v":1669},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I937/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T937/$S$32","v":0},0,0,0,0,{"$f":"Y937/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1670},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I938/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T938/$S$32","v":0},0,0,0,0,{"$f":"Y938/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1671},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I939/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T939/$S$32","v":0},0,0,0,0,{"$f":"Y939/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1672},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I940/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T940/$S$32","v":0},0,0,0,0,{"$f":"Y940/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I941/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T941/$S$32","v":0},0,0,0,0,{"$f":"Y941/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1674},null,"Total",null,null,null,null,null,{"$f":"SUM(I1665:I1673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52267589557384864]
[{"$f":"ROW()","v":1675},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1676},null,"Pipeline",null,null,null,null,null,{"$f":"I944/$M$32","v":0},{"$f":"J944/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T944/$S$32","v":0},{"$f":"U944/$S$32","v":0},0,0,0,{"$f":"Y944/$X$32","v":0},{"$f":"Z944/$X$32","v":0},0,0,0]
[{"$f":"ROW()","v":1677},null,"Compression",null,null,null,null,null,{"$f":"I945/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T945/$S$32","v":0},0,0,0,0,{"$f":"Y945/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1678},null,"Metering",null,null,null,null,null,{"$f":"I946/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T946/$S$32","v":0},0,0,0,0,{"$f":"Y946/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1679},null,"Other",null,null,null,null,null,{"$f":"I947/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T947/$S$32","v":0},0,0,0,0,{"$f":"Y947/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1680},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I948/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T948/$S$32","v":0},0,0,0,0,{"$f":"Y948/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I949/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T949/$S$32","v":0},0,0,0,0,{"$f":"Y949/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1682},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I950/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T950/$S$32","v":0},0,0,0,0,{"$f":"Y950/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1683},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I951/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T951/$S$32","v":0},0,0,0,0,{"$f":"Y951/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I952/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T952/$S$32","v":0},0,0,0,0,{"$f":"Y952/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Total",null,null,null,null,null,{"$f":"SUM(I1676:I1684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1686},"Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1687},null,"Pipeline",null,null,null,null,null,{"$f":"I1456+I1467+I1478+I1489+I1500+I1511+I1522+I1533+I1544+I1555+I1566+I1577+I1588+I1599+I1610+I1621+I1632+I1643+I1654+I1665+I1676","v":0},1.0339431481819398E-2,1.707208453974831E-2,2.0871224479579627E-2,{"$f":"M1456+M1467+M1478+M1489+M1500+M1511+M1522+M1533+M1544+M1555+M1566+M1577+M1588+M1599+M1610+M1621+M1632+M1643+M1654+M1665+M1676","v":2.9479402317931589E-2},{"$f":"N1456+N1467+N1478+N1489+N1500+N1511+N1522+N1533+N1544+N1555+N1566+N1577+N1588+N1599+N1610+N1621+N1632+N1643+N1654+N1665+N1676","v":4.6225945550556216E-2},0.13787779961353147,0.25485976093157581,5.4331392113289416,11.013262399713108,12.715526838267332,22.241702722239431,22.608347257713181,22.674372722435731,22.745628775922015,22.754460753670614,23.401590477903309,23.457891151459059,23.496032670151948,23.52113580044384,23.60348124775637]
[{"$f":"ROW()","v":1688},null,"Compression",null,null,null,null,null,{"$f":"I1457+I1468+I1479+I1490+I1501+I1512+I1523+I1534+I1545+I1556+I1567+I1578+I1589+I1600+I1611+I1622+I1633+I1644+I1655+I1666+I1677","v":0},5.3861224463431279E-2,0.29791989781335432,0.54758911537821797,0.65026207451163387,0,9.3487211113281524E-2,3.3626230046121193,8.9378855570782481,10.858458037659885,10.877956505839347,17.433161348884571,18.865740163103414,19.128429477202879,19.210541146057828,19.322264235455012,19.311663810764706,19.869569919735277,20.417820703580158,20.837595200092387,21.201103025007484]
[{"$f":"ROW()","v":1689},null,"Metering",null,null,null,null,null,{"$f":"I1458+I1469+I1480+I1491+I1502+I1513+I1524+I1535+I1546+I1557+I1568+I1579+I1590+I1601+I1612+I1623+I1634+I1645+I1656+I1667+I1678","v":0},0,1.6831632644822275E-3,3.3663265289644549E-3,5.0494897934466824E-3,9.2267117511472513E-2,0.12443634587027738,0.1595309342656907,0.16391786840931327,0.16391786840931327,0.16391786840931327,0.21263369737992074,0.2258255499531564,0.23747724378219376,0.30122182881432702,0.36496641384646028,-1.0218147026612461,0.45378682025978939,0.51132923917278306,0.52955975454326754,0.54347329564090174]
[{"$f":"ROW()","v":1690},null,"Other",null,null,null,null,null,{"$f":"I1459+I1470+I1481+I1492+I1503+I1514+I1525+I1536+I1547+I1558+I1569+I1580+I1591+I1602+I1613+I1624+I1635+I1646+I1657+I1668+I1679","v":0},0.28400574816030111,0.56649664938256827,0.88741977847717957,1.1522374654223833,0.4658800808643675,0.65645838826274172,0.80756008829854908,0.88311284299427084,1.143410830936928,1.452949013285878,3.7645878121357632,6.9124608015215241,7.012099230102824,7.0881285531166682,7.2681980023599833,4.3898693420313197,6.8138283138531381,6.908407751576199,7.0012145788974243,7.064123661146013]
[{"$f":"ROW()","v":1691},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1460+I1471+I1482+I1493+I1504+I1515+I1526+I1537+I1548+I1559+I1570+I1581+I1592+I1603+I1614+I1625+I1636+I1647+I1658+I1669+I1680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1692},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1461+I1472+I1483+I1494+I1505+I1516+I1527+I1538+I1549+I1560+I1571+I1582+I1593+I1604+I1615+I1626+I1637+I1648+I1659+I1670+I1681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1693},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1462+I1473+I1484+I1495+I1506+I1517+I1528+I1539+I1550+I1561+I1572+I1583+I1594+I1605+I1616+I1627+I1638+I1649+I1660+I1671+I1682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1694},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1463+I1474+I1485+I1496+I1507+I1518+I1529+I1540+I1551+I1562+I1573+I1584+I1595+I1606+I1617+I1628+I1639+I1650+I1661+I1672+I1683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.6610159518581014E-2,0,0,0,0]
[{"$f":"ROW()","v":1695},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1464+I1475+I1486+I1497+I1508+I1519+I1530+I1541+I1552+I1563+I1574+I1585+I1596+I1607+I1618+I1629+I1640+I1651+I1662+I1673+I1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8999385470139051E-16,4.899938547013906E-16,4.899938547013906E-16,4.899938547013906E-16]
[{"$f":"ROW()","v":1696},null,"Total",null,null,null,null,null,{"$f":"SUM(I1687:I1695)","v":0},{"$f":"SUM(J1687:J1695)","v":0.34820640410555181},0.88317179500015308,1.4592464448639415,1.8370284320453953,0.60437314392639618,1.0122597448598321,4.5845737881079351,15.418055479810773,23.179049136719236,25.210350225801871,43.652085580639692,48.612373772291278,49.052378673523627,49.345520303910838,49.709889405332063,46.014698768519501,50.595076205307258,51.33359036448109,51.889505333976913,52.412181229550768]
[{"$f":"ROW()","v":1697}]
[{"$f":"\"Capex Depreciation Approved after Structural Adjustment [m$ \"&$E$32&\"] [Model]\"","v":"Capex Depreciation Approved after Structural Adjustment [m$ 31/12/2019] [Model]"}]
[{"$f":"ROW()","v":1699},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1700},null,"Pipeline",null,null,null,null,null,{"$f":"I1212/$M$32","v":0},1.0339431481819398E-2,1.0339431481819398E-2,1.0339431481819398E-2,1.0339431481819398E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,{"$f":"T1212/$S$32","v":3.2954390582601224E-2},3.2954390582601224E-2,3.2954390582601224E-2,3.2954390582601231E-2,3.2954390582601231E-2,{"$f":"Y1212/$X$32","v":3.2954390582601231E-2},3.2954390582601231E-2,3.2954390582601231E-2,3.2954390582601238E-2,3.2954390582601238E-2]
[{"$f":"ROW()","v":1701},null,"Compression",null,null,null,null,null,{"$f":"I1213/$M$32","v":0},5.3861224463431279E-2,5.3861224463431279E-2,5.3861224463431279E-2,5.3861224463431279E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1702},null,"Metering",null,null,null,null,null,{"$f":"I1214/$M$32","v":0},0,0,0,0,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,2.0008706176138428E-2,2.0008706176138431E-2,2.0008706176138428E-2,2.0008706176138431E-2,2.0008706176138431E-2,2.0008706176138428E-2,2.0008706176138431E-2,2.0008706176138431E-2,2.0008706176138431E-2,2.0008706176138431E-2]
[{"$f":"ROW()","v":1703},null,"Other",null,null,null,null,null,{"$f":"I1215/$M$32","v":0},0.28400574816030111,0.28400574816030111,0.28400574816030111,0.28400574816030111,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.2674787467095337,0.2674787467095337,0.2674787467095337,0.2674787467095337,0.2674787467095337,0.22468078590142265,0.22468078590142265,0.22468078590142265,0.22468078590142268,0.22468078590142268]
[{"$f":"ROW()","v":1704},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1216/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1705},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1217/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1706},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1218/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1707},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1219/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1708},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1220/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1709},null,"Total",null,null,null,null,null,{"$f":"SUM(I1700:I1708)","v":0},{"$f":"SUM(J1700:J1708)","v":0.34820640410555181},{"$f":"SUM(K1700:K1708)","v":0.34820640410555181},{"$f":"SUM(L1700:L1708)","v":0.34820640410555181},{"$f":"SUM(M1700:M1708)","v":0.34820640410555181},{"$f":"SUM(N1700:N1708)","v":0.31996393547752922},{"$f":"SUM(O1700:O1708)","v":0.31996393547752922},{"$f":"SUM(P1700:P1708)","v":0.31996393547752922},{"$f":"SUM(Q1700:Q1708)","v":0.31996393547752922},{"$f":"SUM(R1700:R1708)","v":0.31996393547752922},{"$f":"SUM(S1700:S1708)","v":0.31996393547752922},{"$f":"SUM(T1700:T1708)","v":0.32044184346827337},{"$f":"SUM(U1700:U1708)","v":0.32044184346827337},{"$f":"SUM(V1700:V1708)","v":0.32044184346827337},{"$f":"SUM(W1700:W1708)","v":0.32044184346827337},{"$f":"SUM(X1700:X1708)","v":0.32044184346827337},0.27764388266016232,0.27764388266016232,0.27764388266016232,0.27764388266016238,{"$f":"SUM(AC1700:AC1708)","v":0.27764388266016238}]
[{"$f":"ROW()","v":1710},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1711},null,"Pipeline",null,null,null,null,null,{"$f":"I1223/$M$32","v":0},0,6.7326530579289098E-3,6.7326530579289098E-3,6.7326530579289098E-3,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,{"$f":"T1223/$S$32","v":3.6478690366828725E-4},3.6478690366828725E-4,3.647869036682872E-4,3.647869036682872E-4,3.6478690366828715E-4,{"$f":"Y1223/$X$32","v":3.6478690366828742E-4},3.6478690366828742E-4,3.6478690366828742E-4,3.6478690366828742E-4,3.6478690366828742E-4]
[{"$f":"ROW()","v":1712},null,"Compression",null,null,null,null,null,{"$f":"I1224/$M$32","v":0},0,0.24405867334992304,0.24405867334992304,0.24405867334992304,0,0,0,0,0,0,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470793E-2,6.2617560207470821E-2,6.2617560207470821E-2,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470807E-2]
[{"$f":"ROW()","v":1713},null,"Metering",null,null,null,null,null,{"$f":"I1225/$M$32","v":0},0,1.6831632644822275E-3,1.6831632644822275E-3,1.6831632644822275E-3,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.7744913252486769E-2,1.7744913252486765E-2,1.7744913252486765E-2,1.7744913252486765E-2,1.7744913252486765E-2,1.7744913252486783E-2,1.7744913252486783E-2,1.7744913252486783E-2,1.7744913252486783E-2,1.7744913252486783E-2]
[{"$f":"ROW()","v":1714},null,"Other",null,null,null,null,null,{"$f":"I1226/$M$32","v":0},0,0.28249090122226711,0.28249090122226711,0.28249090122226711,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,4.0198355762669467E-2,4.0198355762669467E-2,4.019835576266946E-2,4.019835576266946E-2,4.0198355762669453E-2,3.9987917274983964E-2,3.9987917274983964E-2,3.9987917274983964E-2,3.9987917274983957E-2,3.9987917274983957E-2]
[{"$f":"ROW()","v":1715},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1227/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1716},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1228/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1717},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1229/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1718},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1230/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1719},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1231/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1720},null,"Total",null,null,null,null,null,{"$f":"SUM(I1711:I1719)","v":0},{"$f":"SUM(J1711:J1719)","v":0},{"$f":"SUM(K1711:K1719)","v":0.53496539089460127},{"$f":"SUM(L1711:L1719)","v":0.53496539089460127},{"$f":"SUM(M1711:M1719)","v":0.53496539089460127},{"$f":"SUM(N1711:N1719)","v":8.7797998509891256E-2},{"$f":"SUM(O1711:O1719)","v":8.7797998509891256E-2},{"$f":"SUM(P1711:P1719)","v":8.7797998509891256E-2},{"$f":"SUM(Q1711:Q1719)","v":8.7797998509891256E-2},{"$f":"SUM(R1711:R1719)","v":8.7797998509891256E-2},{"$f":"SUM(S1711:S1719)","v":8.7797998509891256E-2},{"$f":"SUM(T1711:T1719)","v":0.12092561612629532},{"$f":"SUM(U1711:U1719)","v":0.12092561612629532},{"$f":"SUM(V1711:V1719)","v":0.12092561612629532},{"$f":"SUM(W1711:W1719)","v":0.12092561612629532},{"$f":"SUM(X1711:X1719)","v":0.12092561612629529},0.12071517763860985,0.12071517763860985,0.12071517763860984,0.12071517763860984,{"$f":"SUM(AC1711:AC1719)","v":0.12071517763860984}]
[{"$f":"ROW()","v":1721},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1722},null,"Pipeline",null,null,null,null,null,{"$f":"I1234/$M$32","v":0},0,0,3.7991399398313169E-3,3.7991399398313169E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,{"$f":"T1234/$S$32","v":1.2892755828550955E-3},1.2892755828550955E-3,1.2892755828550955E-3,1.2892755828550957E-3,1.2892755828550957E-3,{"$f":"Y1234/$X$32","v":1.2892755828550939E-3},1.2892755828550937E-3,1.2892755828550937E-3,1.2892755828550935E-3,1.2892755828550935E-3]
[{"$f":"ROW()","v":1723},null,"Compression",null,null,null,null,null,{"$f":"I1235/$M$32","v":0},0,0,0.24966921756486365,0.24966921756486365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1724},null,"Metering",null,null,null,null,null,{"$f":"I1236/$M$32","v":0},0,0,1.6831632644822275E-3,1.6831632644822275E-3,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.115034172154609E-2,1.115034172154609E-2,1.115034172154609E-2,1.115034172154609E-2,1.115034172154609E-2,-1.3983420316037203,0,0,0,0]
[{"$f":"ROW()","v":1725},null,"Other",null,null,null,null,null,{"$f":"I1237/$M$32","v":0},0,0,0.32092312909461135,0.32092312909461135,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,1.1663778433186152E-2,1.1663778433186148E-2,1.1663778433186148E-2,1.1663778433186148E-2,1.1663778433186148E-2,1.0359534962301391E-2,1.0359534962301391E-2,1.0359534962301391E-2,1.0359534962301395E-2,1.0359534962301395E-2]
[{"$f":"ROW()","v":1726},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1238/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1239/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1728},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1240/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1241/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1242/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"Total",null,null,null,null,null,{"$f":"SUM(I1722:I1730)","v":0},{"$f":"SUM(J1722:J1730)","v":0},{"$f":"SUM(K1722:K1730)","v":0},{"$f":"SUM(L1722:L1730)","v":0.57607464986378853},{"$f":"SUM(M1722:M1730)","v":0.57607464986378853},{"$f":"SUM(N1722:N1730)","v":4.9523115260358699E-2},{"$f":"SUM(O1722:O1730)","v":4.9523115260358699E-2},{"$f":"SUM(P1722:P1730)","v":4.9523115260358699E-2},{"$f":"SUM(Q1722:Q1730)","v":4.9523115260358699E-2},{"$f":"SUM(R1722:R1730)","v":4.9523115260358699E-2},{"$f":"SUM(S1722:S1730)","v":4.9523115260358699E-2},{"$f":"SUM(T1722:T1730)","v":2.4103395737587338E-2},{"$f":"SUM(U1722:U1730)","v":2.4103395737587331E-2},{"$f":"SUM(V1722:V1730)","v":2.4103395737587331E-2},{"$f":"SUM(W1722:W1730)","v":2.4103395737587331E-2},{"$f":"SUM(X1722:X1730)","v":2.4103395737587331E-2},-1.3866932210585639,1.1648810545156485E-2,1.1648810545156485E-2,1.1648810545156488E-2,{"$f":"SUM(AC1722:AC1730)","v":1.1648810545156488E-2}]
[{"$f":"ROW()","v":1732},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1733},null,"Pipeline",null,null,null,null,null,{"$f":"I1245/$M$32","v":0},0,0,0,8.6081778383519623E-3,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,{"$f":"T1245/$S$32","v":0},0,0,0,0,{"$f":"Y1245/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1734},null,"Compression",null,null,null,null,null,{"$f":"I1246/$M$32","v":0},0,0,0,0.10267295913341591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1735},null,"Metering",null,null,null,null,null,{"$f":"I1247/$M$32","v":0},0,0,0,1.6831632644822279E-3,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Other",null,null,null,null,null,{"$f":"I1248/$M$32","v":0},0,0,0,0.2648176869452038,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,3.5319368090902192E-2,3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902206E-2,3.5319368090902171E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2]
[{"$f":"ROW()","v":1737},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1249/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1250/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1739},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1251/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1740},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1252/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1741},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1253/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1742},null,"Total",null,null,null,null,null,{"$f":"SUM(I1733:I1741)","v":0},{"$f":"SUM(J1733:J1741)","v":0},{"$f":"SUM(K1733:K1741)","v":0},{"$f":"SUM(L1733:L1741)","v":0},{"$f":"SUM(M1733:M1741)","v":0.37778198718145389},{"$f":"SUM(N1733:N1741)","v":4.3952891267814043E-2},{"$f":"SUM(O1733:O1741)","v":4.3952891267814043E-2},{"$f":"SUM(P1733:P1741)","v":4.3952891267814043E-2},{"$f":"SUM(Q1733:Q1741)","v":4.3952891267814043E-2},{"$f":"SUM(R1733:R1741)","v":4.3952891267814043E-2},{"$f":"SUM(S1733:S1741)","v":4.3952891267814043E-2},{"$f":"SUM(T1733:T1741)","v":3.5319368090902192E-2},{"$f":"SUM(U1733:U1741)","v":3.5319368090902199E-2},{"$f":"SUM(V1733:V1741)","v":3.5319368090902199E-2},{"$f":"SUM(W1733:W1741)","v":3.5319368090902199E-2},{"$f":"SUM(X1733:X1741)","v":3.5319368090902206E-2},3.5319368090902171E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2,{"$f":"SUM(AC1733:AC1741)","v":3.5319368090902165E-2}]
[{"$f":"ROW()","v":1743},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1744},null,"Pipeline",null,null,null,null,null,{"$f":"I1256/$M$32","v":0},0,0,0,0,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,{"$f":"T1256/$S$32","v":1.2653558687887716E-2},1.2653558687887716E-2,1.2653558687887713E-2,1.2653558687887713E-2,1.2653558687887711E-2,{"$f":"Y1256/$X$32","v":1.2653558687887718E-2},1.2653558687887716E-2,1.2653558687887714E-2,1.2653558687887716E-2,1.2653558687887718E-2]
[{"$f":"ROW()","v":1745},null,"Compression",null,null,null,null,null,{"$f":"I1257/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,1.0899562340578766E-2,1.0899562340578766E-2,1.0899562340578768E-2,1.0899562340578768E-2,1.0899562340578768E-2,1.0899562340578763E-2,1.0899562340578763E-2,1.0899562340578763E-2,1.0899562340578763E-2,1.0899562340578763E-2]
[{"$f":"ROW()","v":1746},null,"Metering",null,null,null,null,null,{"$f":"I1258/$M$32","v":0},0,0,0,0,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464953E-2,4.7636923786464953E-2,4.7636923786464953E-2,4.7636923786464953E-2,4.763692378646496E-2,4.7636923786464933E-2,4.7636923786464933E-2,4.7636923786464933E-2,4.7636923786464933E-2,4.7636923786464933E-2]
[{"$f":"ROW()","v":1747},null,"Other",null,null,null,null,null,{"$f":"I1259/$M$32","v":0},0,0,0,0,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450385E-2,4.2844720936450385E-2,4.2844720936450392E-2,4.2844720936450392E-2,4.2844720936450392E-2,3.4887283323030607E-2,3.4887283323030607E-2,3.4887283323030607E-2,3.4887283323030607E-2,3.4887283323030607E-2]
[{"$f":"ROW()","v":1748},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1260/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1749},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1261/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1750},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1262/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1751},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1263/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1752},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1264/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1753},null,"Total",null,null,null,null,null,{"$f":"SUM(I1744:I1752)","v":0},{"$f":"SUM(J1744:J1752)","v":0},{"$f":"SUM(K1744:K1752)","v":0},{"$f":"SUM(L1744:L1752)","v":0},{"$f":"SUM(M1744:M1752)","v":0},{"$f":"SUM(N1744:N1752)","v":0.10313520341080304},{"$f":"SUM(O1744:O1752)","v":0.10313520341080304},{"$f":"SUM(P1744:P1752)","v":0.10313520341080304},{"$f":"SUM(Q1744:Q1752)","v":0.10313520341080304},{"$f":"SUM(R1744:R1752)","v":0.10313520341080304},{"$f":"SUM(S1744:S1752)","v":0.10313520341080304},{"$f":"SUM(T1744:T1752)","v":0.11403476575138183},{"$f":"SUM(U1744:U1752)","v":0.11403476575138183},{"$f":"SUM(V1744:V1752)","v":0.11403476575138183},{"$f":"SUM(W1744:W1752)","v":0.11403476575138183},{"$f":"SUM(X1744:X1752)","v":0.11403476575138183},0.10607732813796202,0.10607732813796202,0.10607732813796202,0.10607732813796202,{"$f":"SUM(AC1744:AC1752)","v":0.10607732813796202}]
[{"$f":"ROW()","v":1754},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1755},null,"Pipeline",null,null,null,null,null,{"$f":"I1267/$M$32","v":0},0,0,0,0,0,9.1651854062975269E-2,9.1651854062975269E-2,9.1651854062975269E-2,9.1651854062975269E-2,9.1651854062975269E-2,{"$f":"T1267/$S$32","v":0.15157027479346705},0.15157027479346705,0.15157027479346705,0.15157027479346705,0.15157027479346705,{"$f":"Y1267/$X$32","v":0.15157027479346707},0.15157027479346705,0.15157027479346705,0.15157027479346702,0.15157027479346702]
[{"$f":"ROW()","v":1756},null,"Compression",null,null,null,null,null,{"$f":"I1268/$M$32","v":0},0,0,0,0,0,9.3487211113281524E-2,9.3487211113281524E-2,9.3487211113281524E-2,9.3487211113281524E-2,9.3487211113281524E-2,2.2679662044392161,2.2679662044392161,2.2679662044392161,2.2679662044392157,2.2679662044392157,2.2679662044392157,2.2679662044392157,2.2679662044392157,2.2679662044392157,2.2679662044392157]
[{"$f":"ROW()","v":1757},null,"Metering",null,null,null,null,null,{"$f":"I1269/$M$32","v":0},0,0,0,0,0,3.2169228358804869E-2,3.2169228358804869E-2,3.2169228358804869E-2,3.2169228358804869E-2,3.2169228358804869E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1758},null,"Other",null,null,null,null,null,{"$f":"I1270/$M$32","v":0},0,0,0,0,0,0.19057830739837428,0.19057830739837428,0.19057830739837428,0.19057830739837428,0.19057830739837428,0.15719833577348641,0.15719833577348641,0.15719833577348641,0.15719833577348641,0.15719833577348644,0.15323242846721175,0.15323242846721177,0.15323242846721177,0.1532324284672118,0.1532324284672118]
[{"$f":"ROW()","v":1759},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1271/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1760},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1272/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1761},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1273/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1274/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1275/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1764},null,"Total",null,null,null,null,null,{"$f":"SUM(I1755:I1763)","v":0},{"$f":"SUM(J1755:J1763)","v":0},{"$f":"SUM(K1755:K1763)","v":0},{"$f":"SUM(L1755:L1763)","v":0},{"$f":"SUM(M1755:M1763)","v":0},{"$f":"SUM(N1755:N1763)","v":0},{"$f":"SUM(O1755:O1763)","v":0.40788660093343593},{"$f":"SUM(P1755:P1763)","v":0.40788660093343593},{"$f":"SUM(Q1755:Q1763)","v":0.40788660093343593},{"$f":"SUM(R1755:R1763)","v":0.40788660093343593},{"$f":"SUM(S1755:S1763)","v":0.40788660093343593},{"$f":"SUM(T1755:T1763)","v":2.5767348150061697},{"$f":"SUM(U1755:U1763)","v":2.5767348150061697},{"$f":"SUM(V1755:V1763)","v":2.5767348150061697},{"$f":"SUM(W1755:W1763)","v":2.5767348150061693},{"$f":"SUM(X1755:X1763)","v":2.5767348150061693},2.5727689076998947,2.5727689076998947,2.5727689076998947,2.5727689076998947,{"$f":"SUM(AC1755:AC1763)","v":2.5727689076998947}]
[{"$f":"ROW()","v":1765},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,{"$f":"I1278/$M$32","v":0},0,0,0,0,0,0,0.11698196131804436,0.11698196131804436,0.11698196131804436,0.11698196131804436,{"$f":"T1278/$S$32","v":4.6716178515063396},4.6716178515063396,4.6716178515063396,4.6716178515063396,4.6716178515063396,{"$f":"Y1278/$X$32","v":4.6716178515063396},4.6716178515063396,4.6716178515063396,4.6716178515063396,4.6716178515063396]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,{"$f":"I1279/$M$32","v":0},0,0,0,0,0,0,3.2691357934988376,3.2691357934988376,3.2691357934988376,3.2691357934988376,7.4380250795295213,7.4380250795295213,7.4380250795295213,7.4380250795295213,7.4380250795295213,7.4338236382472056,7.4338236382472056,7.4338236382472056,7.4338236382472056,7.4338236382472047]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,{"$f":"I1280/$M$32","v":0},0,0,0,0,0,0,3.5094588395413316E-2,3.5094588395413316E-2,3.5094588395413316E-2,3.5094588395413316E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"Other",null,null,null,null,null,{"$f":"I1281/$M$32","v":0},0,0,0,0,0,0,0.15110170003580739,0.15110170003580739,0.15110170003580739,0.15110170003580739,1.7336141011863041E-2,1.7336141011863041E-2,1.7336141011863041E-2,1.7336141011863038E-2,1.7336141011863038E-2,-2.3383756512520804,0,0,0,0]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1282/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1283/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1284/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1773},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1285/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1286/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1775},null,"Total",null,null,null,null,null,{"$f":"SUM(I1766:I1774)","v":0},{"$f":"SUM(J1766:J1774)","v":0},{"$f":"SUM(K1766:K1774)","v":0},{"$f":"SUM(L1766:L1774)","v":0},{"$f":"SUM(M1766:M1774)","v":0},{"$f":"SUM(N1766:N1774)","v":0},{"$f":"SUM(O1766:O1774)","v":0},{"$f":"SUM(P1766:P1774)","v":3.5723140432481024},{"$f":"SUM(Q1766:Q1774)","v":3.5723140432481024},{"$f":"SUM(R1766:R1774)","v":3.5723140432481024},{"$f":"SUM(S1766:S1774)","v":3.5723140432481024},{"$f":"SUM(T1766:T1774)","v":12.126979072047725},{"$f":"SUM(U1766:U1774)","v":12.126979072047725},{"$f":"SUM(V1766:V1774)","v":12.126979072047725},{"$f":"SUM(W1766:W1774)","v":12.126979072047725},{"$f":"SUM(X1766:X1774)","v":12.126979072047725},9.7670658385014644,12.105441489753545,12.105441489753545,12.105441489753545,{"$f":"SUM(AC1766:AC1774)","v":12.105441489753545}]
[{"$f":"ROW()","v":1776},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1777},null,"Pipeline",null,null,null,null,null,{"$f":"I1289/$M$32","v":0},0,0,0,0,0,0,0,5.1782794503973655,5.1782794503973655,5.1782794503973655,{"$f":"T1289/$S$32","v":0},0,0,0,0,{"$f":"Y1289/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1778},null,"Compression",null,null,null,null,null,{"$f":"I1290/$M$32","v":0},0,0,0,0,0,0,0,5.5752625524661283,5.5752625524661283,5.5752625524661283,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1779},null,"Metering",null,null,null,null,null,{"$f":"I1291/$M$32","v":0},0,0,0,0,0,0,0,4.3869341436225577E-3,4.3869341436225577E-3,4.3869341436225577E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1780},null,"Other",null,null,null,null,null,{"$f":"I1292/$M$32","v":0},0,0,0,0,0,0,0,7.5552754695721772E-2,7.5552754695721772E-2,7.5552754695721772E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441521E-2,7.5849293818441521E-2]
[{"$f":"ROW()","v":1781},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1293/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1782},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1294/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1783},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1295/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1784},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1296/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1785},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1297/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1786},null,"Total",null,null,null,null,null,{"$f":"SUM(I1777:I1785)","v":0},{"$f":"SUM(J1777:J1785)","v":0},{"$f":"SUM(K1777:K1785)","v":0},{"$f":"SUM(L1777:L1785)","v":0},{"$f":"SUM(M1777:M1785)","v":0},{"$f":"SUM(N1777:N1785)","v":0},{"$f":"SUM(O1777:O1785)","v":0},{"$f":"SUM(P1777:P1785)","v":0},{"$f":"SUM(Q1777:Q1785)","v":10.833481691702838},{"$f":"SUM(R1777:R1785)","v":10.833481691702838},{"$f":"SUM(S1777:S1785)","v":10.833481691702838},{"$f":"SUM(T1777:T1785)","v":9.5472324513898699E-2},{"$f":"SUM(U1777:U1785)","v":9.5472324513898699E-2},{"$f":"SUM(V1777:V1785)","v":9.5472324513898699E-2},{"$f":"SUM(W1777:W1785)","v":9.5472324513898699E-2},{"$f":"SUM(X1777:X1785)","v":9.5472324513898699E-2},7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441521E-2,{"$f":"SUM(AC1777:AC1785)","v":7.5849293818441521E-2}]
[{"$f":"ROW()","v":1787},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1788},null,"Pipeline",null,null,null,null,null,{"$f":"I1300/$M$32","v":0},0,0,0,0,0,0,0,0,5.5801231883841664,5.5801231883841664,{"$f":"T1300/$S$32","v":8.9686993136390019},8.9686993136390019,8.9686993136390019,8.9686993136390036,8.9686993136390036,{"$f":"Y1300/$X$32","v":8.9686993136389983},8.9686993136389983,8.9686993136389983,8.9686993136389965,8.9686993136389965]
[{"$f":"ROW()","v":1789},null,"Compression",null,null,null,null,null,{"$f":"I1301/$M$32","v":0},0,0,0,0,0,0,0,0,1.9205724805816364,1.9205724805816364,5.5624097054010546,5.5624097054010546,5.5624097054010546,5.5624097054010537,5.5624097054010537,5.5624097054010537,5.5624097054010537,5.5624097054010537,5.5624097054010537,5.5624097054010537]
[{"$f":"ROW()","v":1790},null,"Metering",null,null,null,null,null,{"$f":"I1302/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1791},null,"Other",null,null,null,null,null,{"$f":"I1303/$M$32","v":0},0,0,0,0,0,0,0,0,0.26029798794265724,0.26029798794265724,0.23456144790117583,0.23456144790117586,0.23456144790117586,0.23456144790117589,0.23456144790117589,0.19281716524347342,0.19281716524347345,0.19281716524347342,0.19281716524347342,0.19281716524347342]
[{"$f":"ROW()","v":1792},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1304/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1793},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1305/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1794},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1306/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1795},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1307/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1796},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1308/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1797},null,"Total",null,null,null,null,null,{"$f":"SUM(I1788:I1796)","v":0},{"$f":"SUM(J1788:J1796)","v":0},{"$f":"SUM(K1788:K1796)","v":0},{"$f":"SUM(L1788:L1796)","v":0},{"$f":"SUM(M1788:M1796)","v":0},{"$f":"SUM(N1788:N1796)","v":0},{"$f":"SUM(O1788:O1796)","v":0},{"$f":"SUM(P1788:P1796)","v":0},{"$f":"SUM(Q1788:Q1796)","v":0},{"$f":"SUM(R1788:R1796)","v":7.7609936569084601},{"$f":"SUM(S1788:S1796)","v":7.7609936569084601},{"$f":"SUM(T1788:T1796)","v":14.765670466941231},{"$f":"SUM(U1788:U1796)","v":14.765670466941231},{"$f":"SUM(V1788:V1796)","v":14.765670466941231},{"$f":"SUM(W1788:W1796)","v":14.765670466941232},{"$f":"SUM(X1788:X1796)","v":14.765670466941232},14.723926184283526,14.723926184283526,14.723926184283526,14.723926184283524,{"$f":"SUM(AC1788:AC1796)","v":14.723926184283524}]
[{"$f":"ROW()","v":1798},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1799},null,"Pipeline",null,null,null,null,null,{"$f":"I1311/$M$32","v":0},0,0,0,0,0,0,0,0,0,1.7022644385542238,{"$f":"T1311/$S$32","v":0},0,0,0,0,{"$f":"Y1311/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1800},null,"Compression",null,null,null,null,null,{"$f":"I1312/$M$32","v":0},0,0,0,0,0,0,0,0,0,1.9498468179461832E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1801},null,"Metering",null,null,null,null,null,{"$f":"I1313/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,1.915895613142847E-3,1.915895613142847E-3,1.9158956131428472E-3,1.9158956131428472E-3,1.9158956131428474E-3,1.9158956131428474E-3,1.9158956131428474E-3,1.9158956131428474E-3,1.9158956131428476E-3,1.9158956131428476E-3]
[{"$f":"ROW()","v":1802},null,"Other",null,null,null,null,null,{"$f":"I1314/$M$32","v":0},0,0,0,0,0,0,0,0,0,0.30953818234895003,1.2455583723840577E-2,1.2455583723840577E-2,1.2455583723840577E-2,1.2455583723840577E-2,1.2455583723840577E-2,7.6575236229453926E-3,7.6575236229453917E-3,7.6575236229453909E-3,7.6575236229453909E-3,7.65752362294539E-3]
[{"$f":"ROW()","v":1803},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1315/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1804},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1316/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1805},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1317/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1806},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1318/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1807},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1319/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1808},null,"Total",null,null,null,null,null,{"$f":"SUM(I1799:I1807)","v":0},{"$f":"SUM(J1799:J1807)","v":0},{"$f":"SUM(K1799:K1807)","v":0},{"$f":"SUM(L1799:L1807)","v":0},{"$f":"SUM(M1799:M1807)","v":0},{"$f":"SUM(N1799:N1807)","v":0},{"$f":"SUM(O1799:O1807)","v":0},{"$f":"SUM(P1799:P1807)","v":0},{"$f":"SUM(Q1799:Q1807)","v":0},{"$f":"SUM(R1799:R1807)","v":0},{"$f":"SUM(S1799:S1807)","v":2.0313010890826355},{"$f":"SUM(T1799:T1807)","v":1.4371479336983423E-2},{"$f":"SUM(U1799:U1807)","v":1.4371479336983423E-2},{"$f":"SUM(V1799:V1807)","v":1.4371479336983423E-2},{"$f":"SUM(W1799:W1807)","v":1.4371479336983423E-2},{"$f":"SUM(X1799:X1807)","v":1.4371479336983425E-2},9.5734192360882406E-3,9.5734192360882389E-3,9.5734192360882389E-3,9.5734192360882389E-3,{"$f":"SUM(AC1799:AC1807)","v":9.5734192360882372E-3}]
[{"$f":"ROW()","v":1809},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1810},null,"Pipeline",null,null,null,null,null,{"$f":"I1322/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1322/$S$32","v":8.4025532705436117},8.4025532705436117,8.4025532705436099,8.4025532705436099,8.4025532705436099,{"$f":"Y1322/$X$32","v":8.4025532705436117},8.4025532705436117,8.4025532705436117,8.4025532705436117,8.4025532705436117]
[{"$f":"ROW()","v":1811},null,"Compression",null,null,null,null,null,{"$f":"I1323/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,2.0912432369667289,2.0912432369667289,2.0912432369667293,2.0912432369667293,2.0912432369667293,2.0912432369667284,2.0912432369667284,2.0912432369667284,2.091243236966728,2.0912432369667284]
[{"$f":"ROW()","v":1812},null,"Metering",null,null,null,null,null,{"$f":"I1324/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0.11417691683014167,0.11417691683014167,0.11417691683014165,0.11417691683014163,0.11417691683014163,0.11417691683014165,0.11417691683014165,0.11417691683014165,0.11417691683014164,0.11417691683014164]
[{"$f":"ROW()","v":1813},null,"Other",null,null,null,null,null,{"$f":"I1325/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,2.8500590092787568,2.8500590092787568,2.8500590092787559,2.8500590092787559,2.8500590092787559,2.8349387213147352,2.8349387213147352,2.8349387213147348,2.8349387213147352,2.8349387213147348]
[{"$f":"ROW()","v":1814},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1326/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1815},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1327/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1328/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1817},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1329/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1330/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Total",null,null,null,null,null,{"$f":"SUM(I1810:I1818)","v":0},{"$f":"SUM(J1810:J1818)","v":0},{"$f":"SUM(K1810:K1818)","v":0},{"$f":"SUM(L1810:L1818)","v":0},{"$f":"SUM(M1810:M1818)","v":0},{"$f":"SUM(N1810:N1818)","v":0},{"$f":"SUM(O1810:O1818)","v":0},{"$f":"SUM(P1810:P1818)","v":0},{"$f":"SUM(Q1810:Q1818)","v":0},{"$f":"SUM(R1810:R1818)","v":0},{"$f":"SUM(S1810:S1818)","v":0},{"$f":"SUM(T1810:T1818)","v":13.458032433619239},{"$f":"SUM(U1810:U1818)","v":13.458032433619239},{"$f":"SUM(V1810:V1818)","v":13.458032433619236},{"$f":"SUM(W1810:W1818)","v":13.458032433619236},{"$f":"SUM(X1810:X1818)","v":13.458032433619236},13.442912145655216,13.442912145655216,13.442912145655216,13.442912145655216,{"$f":"SUM(AC1810:AC1818)","v":13.442912145655216}]
[{"$f":"ROW()","v":1820},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1821},null,"Pipeline",null,null,null,null,null,{"$f":"I1333/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1333/$S$32","v":0},0.36664453547375109,0.36664453547375114,0.36664453547375114,0.36664453547375114,{"$f":"Y1333/$X$32","v":0.79130465060876332},0.79130465060876332,0.79130465060876332,0.79130465060876332,0.79130465060876332]
[{"$f":"ROW()","v":1822},null,"Compression",null,null,null,null,null,{"$f":"I1334/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,1.4325788142188431,1.4325788142188431,1.4325788142188434,1.4325788142188434,1.0768044729029442,1.0768044729029442,1.0768044729029442,1.0768044729029442,1.0768044729029442]
[{"$f":"ROW()","v":1823},null,"Metering",null,null,null,null,null,{"$f":"I1335/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,1.3191852573235666E-2,1.3191852573235666E-2,1.3191852573235666E-2,1.3191852573235666E-2,7.7020156344458236E-3,7.7020156344458227E-3,7.7020156344458218E-3,7.7020156344458218E-3,7.702015634445821E-3]
[{"$f":"ROW()","v":1824},null,"Other",null,null,null,null,null,{"$f":"I1336/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,3.1478729893857609,3.1478729893857609,3.1478729893857609,3.1478729893857613,1.8141719346063498,1.8141719346063498,1.8141719346063501,1.8141719346063503,1.8141719346063501]
[{"$f":"ROW()","v":1825},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1337/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1826},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1338/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1827},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1339/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1828},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1340/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8988853659876664E-2,0,0,0,0]
[{"$f":"ROW()","v":1829},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1341/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1830},null,"Total",null,null,null,null,null,{"$f":"SUM(I1821:I1829)","v":0},{"$f":"SUM(J1821:J1829)","v":0},{"$f":"SUM(K1821:K1829)","v":0},{"$f":"SUM(L1821:L1829)","v":0},{"$f":"SUM(M1821:M1829)","v":0},{"$f":"SUM(N1821:N1829)","v":0},{"$f":"SUM(O1821:O1829)","v":0},{"$f":"SUM(P1821:P1829)","v":0},{"$f":"SUM(Q1821:Q1829)","v":0},{"$f":"SUM(R1821:R1829)","v":0},{"$f":"SUM(S1821:S1829)","v":0},{"$f":"SUM(T1821:T1829)","v":0},{"$f":"SUM(U1821:U1829)","v":4.9602881916515909},{"$f":"SUM(V1821:V1829)","v":4.9602881916515909},{"$f":"SUM(W1821:W1829)","v":4.9602881916515909},{"$f":"SUM(X1821:X1829)","v":4.9602881916515917},3.6709942200926267,3.6899830737525035,3.6899830737525035,3.6899830737525035,{"$f":"SUM(AC1821:AC1829)","v":3.6899830737525035}]
[{"$f":"ROW()","v":1831},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1832},null,"Pipeline",null,null,null,null,null,{"$f":"I1344/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1344/$S$32","v":0},0,6.6025464722548541E-2,6.6025464722548541E-2,6.6025464722548541E-2,{"$f":"Y1344/$X$32","v":0.2453949744879281},0.24539497448792807,0.24539497448792807,0.24539497448792807,0.24539497448792807]
[{"$f":"ROW()","v":1833},null,"Compression",null,null,null,null,null,{"$f":"I1345/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.26268931409946328,0.26268931409946328,0.26268931409946333,0.32084996501557089,0.32084996501557089,0.32084996501557084,0.32084996501557084,0.32084996501557084]
[{"$f":"ROW()","v":1834},null,"Metering",null,null,null,null,null,{"$f":"I1346/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.1651693829037387E-2,1.1651693829037387E-2,1.1651693829037387E-2,4.4091915883241767E-2,4.4091915883241753E-2,4.4091915883241767E-2,4.4091915883241767E-2,4.4091915883241767E-2]
[{"$f":"ROW()","v":1835},null,"Other",null,null,null,null,null,{"$f":"I1347/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.9638428581300537E-2,9.9638428581300537E-2,9.9638428581300523E-2,0.24401376776388675,0.24401376776388675,0.24401376776388675,0.24401376776388672,0.24401376776388672]
[{"$f":"ROW()","v":1836},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1348/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1349/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1838},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1350/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1839},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1351/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4436407500771428E-2,0,0,0,0]
[{"$f":"ROW()","v":1840},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1352/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1841},null,"Total",null,null,null,null,null,{"$f":"SUM(I1832:I1840)","v":0},{"$f":"SUM(J1832:J1840)","v":0},{"$f":"SUM(K1832:K1840)","v":0},{"$f":"SUM(L1832:L1840)","v":0},{"$f":"SUM(M1832:M1840)","v":0},{"$f":"SUM(N1832:N1840)","v":0},{"$f":"SUM(O1832:O1840)","v":0},{"$f":"SUM(P1832:P1840)","v":0},{"$f":"SUM(Q1832:Q1840)","v":0},{"$f":"SUM(R1832:R1840)","v":0},{"$f":"SUM(S1832:S1840)","v":0},{"$f":"SUM(T1832:T1840)","v":0},{"$f":"SUM(U1832:U1840)","v":0},{"$f":"SUM(V1832:V1840)","v":0.44000490123234981},{"$f":"SUM(W1832:W1840)","v":0.44000490123234981},{"$f":"SUM(X1832:X1840)","v":0.44000490123234981},0.80991421564985611,0.85435062315062749,0.85435062315062749,0.85435062315062749,{"$f":"SUM(AC1832:AC1840)","v":0.85435062315062749}]
[{"$f":"ROW()","v":1842},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1843},null,"Pipeline",null,null,null,null,null,{"$f":"I1355/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1355/$S$32","v":0},0,0,7.125605348628293E-2,7.125605348628293E-2,{"$f":"Y1355/$X$32","v":7.4401554875902789E-2},7.4401554875902789E-2,7.4401554875902789E-2,7.4401554875902789E-2,7.4401554875902789E-2]
[{"$f":"ROW()","v":1844},null,"Compression",null,null,null,null,null,{"$f":"I1356/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8.2111668854951303E-2,8.2111668854951303E-2,0.21403759243625115,0.21403759243625115,0.21403759243625117,0.21403759243625115,0.21403759243625117]
[{"$f":"ROW()","v":1845},null,"Metering",null,null,null,null,null,{"$f":"I1357/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.3744585032133247E-2,6.3744585032133247E-2,1.9389528062136067E-2,1.9389528062136063E-2,1.9389528062136063E-2,1.9389528062136063E-2,1.938952806213606E-2]
[{"$f":"ROW()","v":1846},null,"Other",null,null,null,null,null,{"$f":"I1358/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.6029323013843839E-2,7.6029323013843811E-2,0.36626821906798035,0.36626821906798041,0.36626821906798041,0.36626821906798046,0.36626821906798046]
[{"$f":"ROW()","v":1847},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1359/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1848},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1360/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1849},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1361/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1850},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1362/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1851},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1363/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1852},null,"Total",null,null,null,null,null,{"$f":"SUM(I1843:I1851)","v":0},{"$f":"SUM(J1843:J1851)","v":0},{"$f":"SUM(K1843:K1851)","v":0},{"$f":"SUM(L1843:L1851)","v":0},{"$f":"SUM(M1843:M1851)","v":0},{"$f":"SUM(N1843:N1851)","v":0},{"$f":"SUM(O1843:O1851)","v":0},{"$f":"SUM(P1843:P1851)","v":0},{"$f":"SUM(Q1843:Q1851)","v":0},{"$f":"SUM(R1843:R1851)","v":0},{"$f":"SUM(S1843:S1851)","v":0},{"$f":"SUM(T1843:T1851)","v":0},{"$f":"SUM(U1843:U1851)","v":0},{"$f":"SUM(V1843:V1851)","v":0},{"$f":"SUM(W1843:W1851)","v":0.29314163038721136},{"$f":"SUM(X1843:X1851)","v":0.2931416303872113},0.67409689444227028,0.67409689444227039,0.6740968944422705,0.6740968944422705,{"$f":"SUM(AC1843:AC1851)","v":0.6740968944422705}]
[{"$f":"ROW()","v":1853},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1854},null,"Pipeline",null,null,null,null,null,{"$f":"I1366/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1366/$S$32","v":0},0,0,0,8.8319777486006515E-3,{"$f":"Y1366/$X$32","v":9.0810868388872239E-3},9.0810868388872239E-3,9.0810868388872239E-3,9.0810868388872274E-3,9.0810868388872274E-3]
[{"$f":"ROW()","v":1855},null,"Compression",null,null,null,null,null,{"$f":"I1367/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1117230893971852,0.11108950462318379,0.11108950462318377,0.11108950462318377,0.11108950462318376,0.11108950462318375]
[{"$f":"ROW()","v":1856},null,"Metering",null,null,null,null,null,{"$f":"I1368/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3744585032133247E-2,2.536536562567801E-2,2.536536562567801E-2,2.536536562567801E-2,2.536536562567801E-2,2.536536562567801E-2]
[{"$f":"ROW()","v":1857},null,"Other",null,null,null,null,null,{"$f":"I1369/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18006944924331428,0.27476566874086367,0.27476566874086367,0.27476566874086367,0.27476566874086367,0.27476566874086361]
[{"$f":"ROW()","v":1858},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1370/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1859},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1371/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1372/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1373/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1374/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1863},null,"Total",null,null,null,null,null,{"$f":"SUM(I1854:I1862)","v":0},{"$f":"SUM(J1854:J1862)","v":0},{"$f":"SUM(K1854:K1862)","v":0},{"$f":"SUM(L1854:L1862)","v":0},{"$f":"SUM(M1854:M1862)","v":0},{"$f":"SUM(N1854:N1862)","v":0},{"$f":"SUM(O1854:O1862)","v":0},{"$f":"SUM(P1854:P1862)","v":0},{"$f":"SUM(Q1854:Q1862)","v":0},{"$f":"SUM(R1854:R1862)","v":0},{"$f":"SUM(S1854:S1862)","v":0},{"$f":"SUM(T1854:T1862)","v":0},{"$f":"SUM(U1854:U1862)","v":0},{"$f":"SUM(V1854:V1862)","v":0},{"$f":"SUM(W1854:W1862)","v":0},{"$f":"SUM(X1854:X1862)","v":0.36436910142123335},0.42030162582861269,0.42030162582861269,0.42030162582861269,0.42030162582861263,{"$f":"SUM(AC1854:AC1862)","v":0.42030162582861258}]
[{"$f":"ROW()","v":1864},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1865},null,"Pipeline",null,null,null,null,null,{"$f":"I1377/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1377/$S$32","v":0},0,0,0,0,{"$f":"Y1377/$X$32","v":3.9705488852398531E-2},3.9705488852398524E-2,3.9705488852398524E-2,3.9705488852398524E-2,3.9705488852398524E-2]
[{"$f":"ROW()","v":1866},null,"Compression",null,null,null,null,null,{"$f":"I1378/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15992236818450178,0.15992236818450184,0.15992236818450184,0.15992236818450184,0.15992236818450184]
[{"$f":"ROW()","v":1867},null,"Metering",null,null,null,null,null,{"$f":"I1379/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8495148078597796E-2,7.8495148078597796E-2,7.849514807859781E-2,7.849514807859781E-2,7.849514807859781E-2]
[{"$f":"ROW()","v":1868},null,"Other",null,null,null,null,null,{"$f":"I1380/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41929538108487086,0.41929538108487086,0.41929538108487091,0.41929538108487097,0.41929538108487091]
[{"$f":"ROW()","v":1869},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1381/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1870},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1382/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1871},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1383/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1384/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.1848983579329236E-3,0,0,0,0]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1385/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,{"$f":"SUM(I1865:I1873)","v":0},{"$f":"SUM(J1865:J1873)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69423348784243599,0.697418386200369,0.69741838620036911,0.69741838620036911,0.69741838620036911]
[{"$f":"ROW()","v":1875},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,{"$f":"I1388/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1388/$S$32","v":0},0,0,0,0,{"$f":"Y1388/$X$32","v":0},5.63006735557494E-2,5.63006735557494E-2,5.63006735557494E-2,5.6300673555749407E-2]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,{"$f":"I1389/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55790610897056858,0.55790610897056858,0.55790610897056858,0.55790610897056858]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,{"$f":"I1390/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7259491317315299E-2,7.7259491317315299E-2,7.7259491317315299E-2,7.7259491317315299E-2]
[{"$f":"ROW()","v":1879},null,"Other",null,null,null,null,null,{"$f":"I1391/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5583320569737928E-2,8.5583320569737928E-2,8.5583320569737928E-2,8.5583320569737942E-2]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1392/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1393/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1394/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1883},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1395/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1884},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1396/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8999385470139051E-16,4.899938547013906E-16,4.899938547013906E-16,4.899938547013906E-16]
[{"$f":"ROW()","v":1885},null,"Total",null,null,null,null,null,{"$f":"SUM(I1876:I1884)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77704959441337162,0.77704959441337162,0.77704959441337162,0.77704959441337162]
[{"$f":"ROW()","v":1886},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1887},null,"Pipeline",null,null,null,null,null,{"$f":"I1399/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1399/$S$32","v":0},0,0,0,0,{"$f":"Y1399/$X$32","v":0},0,3.8141518692888461E-2,3.8141518692888461E-2,3.8141518692888461E-2]
[{"$f":"ROW()","v":1888},null,"Compression",null,null,null,null,null,{"$f":"I1400/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54825078384488268,0.54825078384488268,0.54825078384488268]
[{"$f":"ROW()","v":1889},null,"Metering",null,null,null,null,null,{"$f":"I1401/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7542418912993658E-2,5.7542418912993658E-2,5.7542418912993665E-2]
[{"$f":"ROW()","v":1890},null,"Other",null,null,null,null,null,{"$f":"I1402/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.457943772306103E-2,9.457943772306103E-2,9.457943772306103E-2]
[{"$f":"ROW()","v":1891},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1403/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1892},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1404/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1893},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1405/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1894},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1406/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1895},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1407/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1896},null,"Total",null,null,null,null,null,{"$f":"SUM(I1887:I1895)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73851415917382579,0.73851415917382579,0.7385141591738259]
[{"$f":"ROW()","v":1897},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1898},null,"Pipeline",null,null,null,null,null,{"$f":"I1410/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1410/$S$32","v":0},0,0,0,0,{"$f":"Y1410/$X$32","v":0},0,0,2.5103130291897282E-2,2.5103130291897285E-2]
[{"$f":"ROW()","v":1899},null,"Compression",null,null,null,null,null,{"$f":"I1411/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4197744965122297,0.4197744965122297]
[{"$f":"ROW()","v":1900},null,"Metering",null,null,null,null,null,{"$f":"I1412/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8230515370484479E-2,1.8230515370484486E-2]
[{"$f":"ROW()","v":1901},null,"Other",null,null,null,null,null,{"$f":"I1413/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2806827321225638E-2,9.2806827321225638E-2]
[{"$f":"ROW()","v":1902},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1414/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1903},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1415/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1904},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1416/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1905},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1417/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1906},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1418/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1907},null,"Total",null,null,null,null,null,{"$f":"SUM(I1898:I1906)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55591496949583707,0.55591496949583719]
[{"$f":"ROW()","v":1908},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1909},null,"Pipeline",null,null,null,null,null,{"$f":"I1421/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1421/$S$32","v":0},0,0,0,0,{"$f":"Y1421/$X$32","v":0},0,0,0,8.2345447312529116E-2]
[{"$f":"ROW()","v":1910},null,"Compression",null,null,null,null,null,{"$f":"I1422/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36350782491509626]
[{"$f":"ROW()","v":1911},null,"Metering",null,null,null,null,null,{"$f":"I1423/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.391354109763423E-2]
[{"$f":"ROW()","v":1912},null,"Other",null,null,null,null,null,{"$f":"I1424/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2909082248589043E-2]
[{"$f":"ROW()","v":1913},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1425/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1914},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1426/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1915},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1427/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1916},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1428/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1917},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1429/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1918},null,"Total",null,null,null,null,null,{"$f":"SUM(I1909:I1917)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52267589557384864]
[{"$f":"ROW()","v":1919},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1920},null,"Pipeline",null,null,null,null,null,{"$f":"I1432/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1432/$S$32","v":0},0,0,0,0,{"$f":"Y1432/$X$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":1921},null,"Compression",null,null,null,null,null,{"$f":"I1433/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1922},null,"Metering",null,null,null,null,null,{"$f":"I1434/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1923},null,"Other",null,null,null,null,null,{"$f":"I1435/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1924},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1436/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1925},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1437/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1926},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1438/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1927},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1439/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1928},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1440/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1929},null,"Total",null,null,null,null,null,{"$f":"SUM(I1920:I1928)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1930},"Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1931},null,"Pipeline",null,null,null,null,null,{"$f":"I1700+I1711+I1722+I1733+I1744+I1755+I1766+I1777+I1788+I1799+I1810+I1821+I1832+I1843+I1854+I1865+I1876+I1887+I1898+I1909+I1920","v":0},1.0339431481819398E-2,1.707208453974831E-2,2.0871224479579627E-2,{"$f":"M1700+M1711+M1722+M1733+M1744+M1755+M1766+M1777+M1788+M1799+M1810+M1821+M1832+M1843+M1854+M1865+M1876+M1887+M1898+M1909+M1920","v":2.9479402317931589E-2},{"$f":"N1700+N1711+N1722+N1733+N1744+N1755+N1766+N1777+N1788+N1799+N1810+N1821+N1832+N1843+N1854+N1865+N1876+N1887+N1898+N1909+N1920","v":4.6225945550556216E-2},0.13787779961353147,0.25485976093157581,5.4331392113289416,11.013262399713108,12.715526838267332,22.241702722239431,22.608347257713181,22.674372722435731,22.745628775922015,22.754460753670614,23.401590477903309,23.457891151459059,23.496032670151948,23.52113580044384,23.60348124775637]
[{"$f":"ROW()","v":1932},null,"Compression",null,null,null,null,null,{"$f":"I1701+I1712+I1723+I1734+I1745+I1756+I1767+I1778+I1789+I1800+I1811+I1822+I1833+I1844+I1855+I1866+I1877+I1888+I1899+I1910+I1921","v":0},5.3861224463431279E-2,0.29791989781335432,0.54758911537821797,0.65026207451163387,0,9.3487211113281524E-2,3.3626230046121193,8.9378855570782481,10.858458037659885,10.877956505839347,17.433161348884571,18.865740163103414,19.128429477202879,19.210541146057828,19.322264235455012,19.311663810764706,19.869569919735277,20.417820703580158,20.837595200092387,21.201103025007484]
[{"$f":"ROW()","v":1933},null,"Metering",null,null,null,null,null,{"$f":"I1702+I1713+I1724+I1735+I1746+I1757+I1768+I1779+I1790+I1801+I1812+I1823+I1834+I1845+I1856+I1867+I1878+I1889+I1900+I1911+I1922","v":0},0,1.6831632644822275E-3,3.3663265289644549E-3,5.0494897934466824E-3,9.2267117511472513E-2,0.12443634587027738,0.1595309342656907,0.16391786840931327,0.16391786840931327,0.16391786840931327,0.21263369737992074,0.2258255499531564,0.23747724378219376,0.30122182881432702,0.36496641384646028,-1.0218147026612461,0.45378682025978939,0.51132923917278306,0.52955975454326754,0.54347329564090174]
[{"$f":"ROW()","v":1934},null,"Other",null,null,null,null,null,{"$f":"I1703+I1714+I1725+I1736+I1747+I1758+I1769+I1780+I1791+I1802+I1813+I1824+I1835+I1846+I1857+I1868+I1879+I1890+I1901+I1912+I1923","v":0},0.28400574816030111,0.56649664938256827,0.88741977847717957,1.1522374654223833,0.4658800808643675,0.65645838826274172,0.80756008829854908,0.88311284299427084,1.143410830936928,1.452949013285878,3.7645878121357632,6.9124608015215241,7.012099230102824,7.0881285531166682,7.2681980023599833,4.3898693420313197,6.8138283138531381,6.908407751576199,7.0012145788974243,7.064123661146013]
[{"$f":"ROW()","v":1935},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1704+I1715+I1726+I1737+I1748+I1759+I1770+I1781+I1792+I1803+I1814+I1825+I1836+I1847+I1858+I1869+I1880+I1891+I1902+I1913+I1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1936},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1705+I1716+I1727+I1738+I1749+I1760+I1771+I1782+I1793+I1804+I1815+I1826+I1837+I1848+I1859+I1870+I1881+I1892+I1903+I1914+I1925","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1937},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1706+I1717+I1728+I1739+I1750+I1761+I1772+I1783+I1794+I1805+I1816+I1827+I1838+I1849+I1860+I1871+I1882+I1893+I1904+I1915+I1926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1938},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1707+I1718+I1729+I1740+I1751+I1762+I1773+I1784+I1795+I1806+I1817+I1828+I1839+I1850+I1861+I1872+I1883+I1894+I1905+I1916+I1927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.6610159518581014E-2,0,0,0,0]
[{"$f":"ROW()","v":1939},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1708+I1719+I1730+I1741+I1752+I1763+I1774+I1785+I1796+I1807+I1818+I1829+I1840+I1851+I1862+I1873+I1884+I1895+I1906+I1917+I1928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8999385470139051E-16,4.899938547013906E-16,4.899938547013906E-16,4.899938547013906E-16]
[{"$f":"ROW()","v":1940},null,"Total",null,null,null,null,null,{"$f":"SUM(I1931:I1939)","v":0},{"$f":"SUM(J1931:J1939)","v":0.34820640410555181},{"$f":"SUM(K1931:K1939)","v":0.88317179500015308},{"$f":"SUM(L1931:L1939)","v":1.4592464448639415},{"$f":"SUM(M1931:M1939)","v":1.8370284320453953},{"$f":"SUM(N1931:N1939)","v":0.60437314392639618},{"$f":"SUM(O1931:O1939)","v":1.0122597448598321},{"$f":"SUM(P1931:P1939)","v":4.5845737881079351},{"$f":"SUM(Q1931:Q1939)","v":15.418055479810773},{"$f":"SUM(R1931:R1939)","v":23.179049136719236},{"$f":"SUM(S1931:S1939)","v":25.210350225801871},{"$f":"SUM(T1931:T1939)","v":43.652085580639692},{"$f":"SUM(U1931:U1939)","v":48.612373772291278},{"$f":"SUM(V1931:V1939)","v":49.052378673523627},{"$f":"SUM(W1931:W1939)","v":49.345520303910838},{"$f":"SUM(X1931:X1939)","v":49.709889405332063},46.014698768519501,50.595076205307258,51.33359036448109,51.889505333976913,{"$f":"SUM(AC1931:AC1939)","v":52.412181229550768}]
[{"$f":"ROW()","v":1941}]
["Redundant & Disposed Capex Account"]
["Redundant & Disposed Asset Before Structural Adjustment"]
[{"$f":"ROW()","v":1944},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1945},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1949},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1950},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1951},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1952},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1953},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1954},null,"Total",null,null,null,null,null,{"$f":"SUM(I1945:I1953)","v":0},0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1955},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1956},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1957},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1958},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1959},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1960},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1961},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1962},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1963},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1964},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1965},null,"Total",null,null,null,null,null,{"$f":"SUM(I1956:I1964)","v":0},0,0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1966},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1967},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1968},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1969},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,0,0,0,0,0]
[{"$f":"ROW()","v":1970},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1971},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1972},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1973},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1974},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1976},null,"Total",null,null,null,null,null,{"$f":"SUM(I1967:I1975)","v":0},0,0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,1.6612946504912101,0,0,0,0,0,0]
[{"$f":"ROW()","v":1977},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1978},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1979},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1980},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1981},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1983},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1984},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1985},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1986},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1987},null,"Total",null,null,null,null,null,{"$f":"SUM(I1978:I1986)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1988},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1989},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1990},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1991},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1992},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1993},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1995},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1997},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1998},null,"Total",null,null,null,null,null,{"$f":"SUM(I1989:I1997)","v":0},{"$f":"SUM(J1989:J1997)","v":0},0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1999},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2000},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2001},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2002},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2003},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2004},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2005},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2006},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2007},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2008},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2009},null,"Total",null,null,null,null,null,{"$f":"SUM(I2000:I2008)","v":0},{"$f":"SUM(J2000:J2008)","v":0},0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2010},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2011},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2012},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2013},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2014},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.7224280273517685,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,0,0,0,0,0]
[{"$f":"ROW()","v":2015},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2016},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2017},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2018},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2019},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2020},null,"Total",null,null,null,null,null,{"$f":"SUM(I2011:I2019)","v":0},{"$f":"SUM(J2011:J2019)","v":0},0,0,0,0,0,0,0,0,0,1.7982058297569132,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,0,0,0,0,0]
[{"$f":"ROW()","v":2021},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2022},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2023},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2024},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2025},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2026},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2027},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2028},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2029},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2030},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2031},null,"Total",null,null,null,null,null,{"$f":"SUM(I2022:I2030)","v":0},{"$f":"SUM(J2022:J2030)","v":0},0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2032},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2033},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2035},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2036},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,0,0,0,0,0]
[{"$f":"ROW()","v":2037},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2038},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2039},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2040},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2041},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2042},null,"Total",null,null,null,null,null,{"$f":"SUM(I2033:I2041)","v":0},{"$f":"SUM(J2033:J2041)","v":0},0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,0,0,0,0,0]
[{"$f":"ROW()","v":2043},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2044},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2045},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2046},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2047},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2048},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2049},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2050},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2051},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2052},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2053},null,"Total",null,null,null,null,null,{"$f":"SUM(I2044:I2052)","v":0},{"$f":"SUM(J2044:J2052)","v":0},0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2054},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2055},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2056},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2057},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2058},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5751600827070229E-2,1.7548168590523865E-2,0.31849605639911122,0,0,0,0,0]
[{"$f":"ROW()","v":2059},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2060},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2061},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2062},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2063},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2064},null,"Total",null,null,null,null,null,{"$f":"SUM(I2055:I2063)","v":0},{"$f":"SUM(J2055:J2063)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.5751600827070229E-2,1.7548168590523865E-2,0.31849605639911122,0,0,0,0,0]
[{"$f":"ROW()","v":2065},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2066},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2067},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2713370856379426E-2,8.078786494581916E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2071},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2073},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2074},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2075},null,"Total",null,null,null,null,null,{"$f":"SUM(I2066:I2074)","v":0},{"$f":"SUM(J2066:J2074)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2713370856379426E-2,8.078786494581916E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2076},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2077},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2078},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2079},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2083},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2084},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2085},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2086},null,"Total",null,null,null,null,null,{"$f":"SUM(I2077:I2085)","v":0},{"$f":"SUM(J2077:J2085)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2087},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2088},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2089},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2090},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2091},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2092},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2093},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2094},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2095},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2096},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2097},null,"Total",null,null,null,null,null,{"$f":"SUM(I2088:I2096)","v":0},{"$f":"SUM(J2088:J2096)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2098},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2099},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2100},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2101},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2102},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2103},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2104},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2105},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2108},null,"Total",null,null,null,null,null,{"$f":"SUM(I2099:I2107)","v":0},{"$f":"SUM(J2099:J2107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2109},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2113},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2117},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2118},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Total",null,null,null,null,null,{"$f":"SUM(I2110:I2118)","v":0},{"$f":"SUM(J2110:J2118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2120},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2121},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2122},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2123},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2124},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2125},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2126},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2127},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2128},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2129},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2130},null,"Total",null,null,null,null,null,{"$f":"SUM(I2121:I2129)","v":0},{"$f":"SUM(J2121:J2129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2131},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2132},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2133},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2134},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2135},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2136},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2137},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2138},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2139},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2140},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2141},null,"Total",null,null,null,null,null,{"$f":"SUM(I2132:I2140)","v":0},{"$f":"SUM(J2132:J2140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2142},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2143},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2144},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2145},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2146},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2147},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2148},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2149},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2150},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2152},null,"Total",null,null,null,null,null,{"$f":"SUM(I2143:I2151)","v":0},{"$f":"SUM(J2143:J2151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2153},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2154},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2155},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2156},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2157},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2161},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2162},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2163},null,"Total",null,null,null,null,null,{"$f":"SUM(I2154:I2162)","v":0},{"$f":"SUM(J2154:J2162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2164},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2165},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2166},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2168},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2169},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2170},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":2171},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2172},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2174},null,"Total",null,null,null,null,null,{"$f":"SUM(I2165:I2173)","v":0},{"$f":"SUM(J2165:J2173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2175},"Total",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]"]
[{"$f":"ROW()","v":2176},null,"Pipeline",null,null,null,null,null,{"$f":"I1945+I1956+I1967+I1978+I1989+I2000+I2011+I2022+I2033+I2044+I2055+I2066+I2077+I2088+I2099+I2110+I2121+I2132+I2143+I2154+I2165","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1945+T1956+T1967+T1978+T1989+T2000+T2011+T2022+T2033+T2044+T2055+T2066+T2077+T2088+T2099+T2110+T2121+T2132+T2143+T2154+T2165","v":0},{"$f":"U1945+U1956+U1967+U1978+U1989+U2000+U2011+U2022+U2033+U2044+U2055+U2066+U2077+U2088+U2099+U2110+U2121+U2132+U2143+U2154+U2165","v":0},0,0,0,{"$f":"Y1945+Y1956+Y1967+Y1978+Y1989+Y2000+Y2011+Y2022+Y2033+Y2044+Y2055+Y2066+Y2077+Y2088+Y2099+Y2110+Y2121+Y2132+Y2143+Y2154+Y2165","v":0},{"$f":"Z1945+Z1956+Z1967+Z1978+Z1989+Z2000+Z2011+Z2022+Z2033+Z2044+Z2055+Z2066+Z2077+Z2088+Z2099+Z2110+Z2121+Z2132+Z2143+Z2154+Z2165","v":0},0,0,0]
[{"$f":"ROW()","v":2177},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,0,0,0,{"$f":"Y1946+Y1957+Y1968+Y1979+Y1990+Y2001+Y2012+Y2023+Y2034+Y2045+Y2056+Y2067+Y2078+Y2089+Y2100+Y2111+Y2122+Y2133+Y2144+Y2155+Y2166","v":0},0,0,0,0]
[{"$f":"ROW()","v":2178},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,{"$f":"Y1947+Y1958+Y1969+Y1980+Y1991+Y2002+Y2013+Y2024+Y2035+Y2046+Y2057+Y2068+Y2079+Y2090+Y2101+Y2112+Y2123+Y2134+Y2145+Y2156+Y2167","v":0},0,0,0,0]
[{"$f":"ROW()","v":2179},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.6092031375488793,0.34617558568427009,0.72507150722952396,0.49388214401155262,0.77966537558071036,{"$f":"Y1948+Y1959+Y1970+Y1981+Y1992+Y2003+Y2014+Y2025+Y2036+Y2047+Y2058+Y2069+Y2080+Y2091+Y2102+Y2113+Y2124+Y2135+Y2146+Y2157+Y2168","v":0},0,0,0,0]
[{"$f":"ROW()","v":2180},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1949+Y1960+Y1971+Y1982+Y1993+Y2004+Y2015+Y2026+Y2037+Y2048+Y2059+Y2070+Y2081+Y2092+Y2103+Y2114+Y2125+Y2136+Y2147+Y2158+Y2169","v":0},0,0,0,0]
[{"$f":"ROW()","v":2181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1950+Y1961+Y1972+Y1983+Y1994+Y2005+Y2016+Y2027+Y2038+Y2049+Y2060+Y2071+Y2082+Y2093+Y2104+Y2115+Y2126+Y2137+Y2148+Y2159+Y2170","v":0},0,0,0,0]
[{"$f":"ROW()","v":2182},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1951+Y1962+Y1973+Y1984+Y1995+Y2006+Y2017+Y2028+Y2039+Y2050+Y2061+Y2072+Y2083+Y2094+Y2105+Y2116+Y2127+Y2138+Y2149+Y2160+Y2171","v":0},0,0,0,0]
[{"$f":"ROW()","v":2183},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1952+Y1963+Y1974+Y1985+Y1996+Y2007+Y2018+Y2029+Y2040+Y2051+Y2062+Y2073+Y2084+Y2095+Y2106+Y2117+Y2128+Y2139+Y2150+Y2161+Y2172","v":0},0,0,0,0]
[{"$f":"ROW()","v":2184},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1953+Y1964+Y1975+Y1986+Y1997+Y2008+Y2019+Y2030+Y2041+Y2052+Y2063+Y2074+Y2085+Y2096+Y2107+Y2118+Y2129+Y2140+Y2151+Y2162+Y2173","v":0},0,0,0,0]
[{"$f":"ROW()","v":2185},null,"Total",null,null,null,null,null,{"$f":"SUM(I2176:I2184)","v":0},{"$f":"SUM(J2176:J2184)","v":0},0,0,0,0,0,0,0,0,0,2.6849809399540239,0.34617558568427009,0.72507150722952396,2.1551767945027627,0.77966537558071036,{"$f":"SUM(Y2176:Y2184)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2186}]
["Redundant & Disposed Asset Structural Adjustment"]
[{"$f":"ROW()","v":2188},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2189},null,"Pipeline"]
[{"$f":"ROW()","v":2190},null,"Compression"]
[{"$f":"ROW()","v":2191},null,"Metering"]
[{"$f":"ROW()","v":2192},null,"Other"]
[{"$f":"ROW()","v":2193},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2194},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2195},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2196},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2198},null,"Total",null,null,null,null,null,{"$f":"SUM(I2189:I2197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2189:Y2197)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2199},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2200},null,"Pipeline"]
[{"$f":"ROW()","v":2201},null,"Compression"]
[{"$f":"ROW()","v":2202},null,"Metering"]
[{"$f":"ROW()","v":2203},null,"Other"]
[{"$f":"ROW()","v":2204},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2205},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2206},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2207},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2208},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2209},null,"Total",null,null,null,null,null,{"$f":"SUM(I2200:I2208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2200:Y2208)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2210},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2211},null,"Pipeline"]
[{"$f":"ROW()","v":2212},null,"Compression"]
[{"$f":"ROW()","v":2213},null,"Metering"]
[{"$f":"ROW()","v":2214},null,"Other"]
[{"$f":"ROW()","v":2215},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2216},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2217},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2218},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2219},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2220},null,"Total",null,null,null,null,null,{"$f":"SUM(I2211:I2219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2211:Y2219)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2221},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2222},null,"Pipeline"]
[{"$f":"ROW()","v":2223},null,"Compression"]
[{"$f":"ROW()","v":2224},null,"Metering"]
[{"$f":"ROW()","v":2225},null,"Other"]
[{"$f":"ROW()","v":2226},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2227},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2228},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2229},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2230},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2231},null,"Total",null,null,null,null,null,{"$f":"SUM(I2222:I2230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2222:Y2230)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2232},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2233},null,"Pipeline"]
[{"$f":"ROW()","v":2234},null,"Compression"]
[{"$f":"ROW()","v":2235},null,"Metering"]
[{"$f":"ROW()","v":2236},null,"Other"]
[{"$f":"ROW()","v":2237},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2238},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2239},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total",null,null,null,null,null,{"$f":"SUM(I2233:I2241)","v":0},{"$f":"SUM(J2233:J2241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2233:Y2241)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2243},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2252},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2253},null,"Total",null,null,null,null,null,{"$f":"SUM(I2244:I2252)","v":0},{"$f":"SUM(J2244:J2252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2244:Y2252)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2254},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2255},null,"Pipeline"]
[{"$f":"ROW()","v":2256},null,"Compression"]
[{"$f":"ROW()","v":2257},null,"Metering"]
[{"$f":"ROW()","v":2258},null,"Other"]
[{"$f":"ROW()","v":2259},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2260},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2261},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2262},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2263},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2264},null,"Total",null,null,null,null,null,{"$f":"SUM(I2255:I2263)","v":0},{"$f":"SUM(J2255:J2263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2255:Y2263)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2265},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2266},null,"Pipeline"]
[{"$f":"ROW()","v":2267},null,"Compression"]
[{"$f":"ROW()","v":2268},null,"Metering"]
[{"$f":"ROW()","v":2269},null,"Other"]
[{"$f":"ROW()","v":2270},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2271},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2272},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2273},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2274},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2275},null,"Total",null,null,null,null,null,{"$f":"SUM(I2266:I2274)","v":0},{"$f":"SUM(J2266:J2274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2266:Y2274)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2276},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2277},null,"Pipeline"]
[{"$f":"ROW()","v":2278},null,"Compression"]
[{"$f":"ROW()","v":2279},null,"Metering"]
[{"$f":"ROW()","v":2280},null,"Other"]
[{"$f":"ROW()","v":2281},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2282},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2283},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2284},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2285},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2286},null,"Total",null,null,null,null,null,{"$f":"SUM(I2277:I2285)","v":0},{"$f":"SUM(J2277:J2285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2277:Y2285)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2287},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2288},null,"Pipeline"]
[{"$f":"ROW()","v":2289},null,"Compression"]
[{"$f":"ROW()","v":2290},null,"Metering"]
[{"$f":"ROW()","v":2291},null,"Other"]
[{"$f":"ROW()","v":2292},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2293},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2294},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2295},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2296},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2297},null,"Total",null,null,null,null,null,{"$f":"SUM(I2288:I2296)","v":0},{"$f":"SUM(J2288:J2296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2288:Y2296)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2298},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2299},null,"Pipeline"]
[{"$f":"ROW()","v":2300},null,"Compression"]
[{"$f":"ROW()","v":2301},null,"Metering"]
[{"$f":"ROW()","v":2302},null,"Other"]
[{"$f":"ROW()","v":2303},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2304},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2305},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2306},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2307},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2308},null,"Total",null,null,null,null,null,{"$f":"SUM(I2299:I2307)","v":0},{"$f":"SUM(J2299:J2307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2299:Y2307)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2309},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2310},null,"Pipeline"]
[{"$f":"ROW()","v":2311},null,"Compression"]
[{"$f":"ROW()","v":2312},null,"Metering"]
[{"$f":"ROW()","v":2313},null,"Other"]
[{"$f":"ROW()","v":2314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2317},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2318},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2319},null,"Total",null,null,null,null,null,{"$f":"SUM(I2310:I2318)","v":0},{"$f":"SUM(J2310:J2318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2310:Y2318)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2320},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2321},null,"Pipeline"]
[{"$f":"ROW()","v":2322},null,"Compression"]
[{"$f":"ROW()","v":2323},null,"Metering"]
[{"$f":"ROW()","v":2324},null,"Other"]
[{"$f":"ROW()","v":2325},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2326},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2327},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2328},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2329},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2330},null,"Total",null,null,null,null,null,{"$f":"SUM(I2321:I2329)","v":0},{"$f":"SUM(J2321:J2329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2321:Y2329)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2331},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2332},null,"Pipeline"]
[{"$f":"ROW()","v":2333},null,"Compression"]
[{"$f":"ROW()","v":2334},null,"Metering"]
[{"$f":"ROW()","v":2335},null,"Other"]
[{"$f":"ROW()","v":2336},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2337},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2338},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2339},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2340},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2341},null,"Total",null,null,null,null,null,{"$f":"SUM(I2332:I2340)","v":0},{"$f":"SUM(J2332:J2340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2332:Y2340)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2342},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2343},null,"Pipeline"]
[{"$f":"ROW()","v":2344},null,"Compression"]
[{"$f":"ROW()","v":2345},null,"Metering"]
[{"$f":"ROW()","v":2346},null,"Other"]
[{"$f":"ROW()","v":2347},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2348},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2349},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total",null,null,null,null,null,{"$f":"SUM(I2343:I2351)","v":0},{"$f":"SUM(J2343:J2351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2343:Y2351)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2353},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2354},null,"Pipeline"]
[{"$f":"ROW()","v":2355},null,"Compression"]
[{"$f":"ROW()","v":2356},null,"Metering"]
[{"$f":"ROW()","v":2357},null,"Other"]
[{"$f":"ROW()","v":2358},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2359},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2360},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2361},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2362},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2363},null,"Total",null,null,null,null,null,{"$f":"SUM(I2354:I2362)","v":0},{"$f":"SUM(J2354:J2362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2354:Y2362)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2364},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2365},null,"Pipeline"]
[{"$f":"ROW()","v":2366},null,"Compression"]
[{"$f":"ROW()","v":2367},null,"Metering"]
[{"$f":"ROW()","v":2368},null,"Other"]
[{"$f":"ROW()","v":2369},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2370},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2371},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2372},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2373},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2374},null,"Total",null,null,null,null,null,{"$f":"SUM(I2365:I2373)","v":0},{"$f":"SUM(J2365:J2373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2365:Y2373)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2375},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2376},null,"Pipeline"]
[{"$f":"ROW()","v":2377},null,"Compression"]
[{"$f":"ROW()","v":2378},null,"Metering"]
[{"$f":"ROW()","v":2379},null,"Other"]
[{"$f":"ROW()","v":2380},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2381},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2382},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2383},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2384},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2385},null,"Total",null,null,null,null,null,{"$f":"SUM(I2376:I2384)","v":0},{"$f":"SUM(J2376:J2384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2376:Y2384)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2386},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2387},null,"Pipeline"]
[{"$f":"ROW()","v":2388},null,"Compression"]
[{"$f":"ROW()","v":2389},null,"Metering"]
[{"$f":"ROW()","v":2390},null,"Other"]
[{"$f":"ROW()","v":2391},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2392},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2393},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2394},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2395},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2396},null,"Total",null,null,null,null,null,{"$f":"SUM(I2387:I2395)","v":0},{"$f":"SUM(J2387:J2395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2387:Y2395)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2397},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2398},null,"Pipeline"]
[{"$f":"ROW()","v":2399},null,"Compression"]
[{"$f":"ROW()","v":2400},null,"Metering"]
[{"$f":"ROW()","v":2401},null,"Other"]
[{"$f":"ROW()","v":2402},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2403},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2404},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2405},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2406},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2407},null,"Total",null,null,null,null,null,{"$f":"SUM(I2398:I2406)","v":0},{"$f":"SUM(J2398:J2406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2398:Y2406)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2408},"Capex 2020",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2409},null,"Pipeline"]
[{"$f":"ROW()","v":2410},null,"Compression"]
[{"$f":"ROW()","v":2411},null,"Metering"]
[{"$f":"ROW()","v":2412},null,"Other"]
[{"$f":"ROW()","v":2413},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2414},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2415},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2416},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2417},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2418},null,"Total",null,null,null,null,null,{"$f":"SUM(I2409:I2417)","v":0},{"$f":"SUM(J2409:J2417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2409:Y2417)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2419},"Total",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2420},null,"Pipeline",null,null,null,null,null,{"$f":"I2189+I2200+I2211+I2222+I2233+I2244+I2255+I2266+I2277+I2288+I2299+I2310+I2321+I2332+I2343+I2354+I2365+I2376+I2387+I2398+I2409","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2189+T2200+T2211+T2222+T2233+T2244+T2255+T2266+T2277+T2288+T2299+T2310+T2321+T2332+T2343+T2354+T2365+T2376+T2387+T2398+T2409","v":0},{"$f":"U2189+U2200+U2211+U2222+U2233+U2244+U2255+U2266+U2277+U2288+U2299+U2310+U2321+U2332+U2343+U2354+U2365+U2376+U2387+U2398+U2409","v":0},0,0,0,{"$f":"Y2189+Y2200+Y2211+Y2222+Y2233+Y2244+Y2255+Y2266+Y2277+Y2288+Y2299+Y2310+Y2321+Y2332+Y2343+Y2354+Y2365+Y2376+Y2387+Y2398+Y2409","v":0},{"$f":"Z2189+Z2200+Z2211+Z2222+Z2233+Z2244+Z2255+Z2266+Z2277+Z2288+Z2299+Z2310+Z2321+Z2332+Z2343+Z2354+Z2365+Z2376+Z2387+Z2398+Z2409","v":0},0,0,0]
[{"$f":"ROW()","v":2421},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2190+Y2201+Y2212+Y2223+Y2234+Y2245+Y2256+Y2267+Y2278+Y2289+Y2300+Y2311+Y2322+Y2333+Y2344+Y2355+Y2366+Y2377+Y2388+Y2399+Y2410","v":0},0,0,0,0]
[{"$f":"ROW()","v":2422},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2191+Y2202+Y2213+Y2224+Y2235+Y2246+Y2257+Y2268+Y2279+Y2290+Y2301+Y2312+Y2323+Y2334+Y2345+Y2356+Y2367+Y2378+Y2389+Y2400+Y2411","v":0},0,0,0,0]
[{"$f":"ROW()","v":2423},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2192+Y2203+Y2214+Y2225+Y2236+Y2247+Y2258+Y2269+Y2280+Y2291+Y2302+Y2313+Y2324+Y2335+Y2346+Y2357+Y2368+Y2379+Y2390+Y2401+Y2412","v":0},0,0,0,0]
[{"$f":"ROW()","v":2424},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2193+Y2204+Y2215+Y2226+Y2237+Y2248+Y2259+Y2270+Y2281+Y2292+Y2303+Y2314+Y2325+Y2336+Y2347+Y2358+Y2369+Y2380+Y2391+Y2402+Y2413","v":0},0,0,0,0]
[{"$f":"ROW()","v":2425},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2194+Y2205+Y2216+Y2227+Y2238+Y2249+Y2260+Y2271+Y2282+Y2293+Y2304+Y2315+Y2326+Y2337+Y2348+Y2359+Y2370+Y2381+Y2392+Y2403+Y2414","v":0},0,0,0,0]
[{"$f":"ROW()","v":2426},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2195+Y2206+Y2217+Y2228+Y2239+Y2250+Y2261+Y2272+Y2283+Y2294+Y2305+Y2316+Y2327+Y2338+Y2349+Y2360+Y2371+Y2382+Y2393+Y2404+Y2415","v":0},0,0,0,0]
[{"$f":"ROW()","v":2427},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2196+Y2207+Y2218+Y2229+Y2240+Y2251+Y2262+Y2273+Y2284+Y2295+Y2306+Y2317+Y2328+Y2339+Y2350+Y2361+Y2372+Y2383+Y2394+Y2405+Y2416","v":0},0,0,0,0]
[{"$f":"ROW()","v":2428},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2197+Y2208+Y2219+Y2230+Y2241+Y2252+Y2263+Y2274+Y2285+Y2296+Y2307+Y2318+Y2329+Y2340+Y2351+Y2362+Y2373+Y2384+Y2395+Y2406+Y2417","v":0},0,0,0,0]
[{"$f":"ROW()","v":2429},null,"Total",null,null,null,null,null,{"$f":"SUM(I2420:I2428)","v":0},{"$f":"SUM(J2420:J2428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2420:Y2428)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2430}]
["Redundant & Disposed Asset After Structural Adjustment"]
[{"$f":"ROW()","v":2432},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2433},null,"Pipeline",null,null,null,null,null,{"$f":"I1945+I2189","v":0},{"$f":"J1945+J2189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2434},null,"Compression",null,null,null,null,null,{"$f":"I1946+I2190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2435},null,"Metering",null,null,null,null,null,{"$f":"I1947+I2191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2436},null,"Other",null,null,null,null,null,{"$f":"I1948+I2192","v":0},0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2437},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1949+I2193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2438},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1950+I2194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2439},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1951+I2195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2440},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1952+I2196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2441},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1953+I2197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2442},null,"Total",null,null,null,null,null,{"$f":"SUM(I2433:I2441)","v":0},{"$f":"SUM(J2433:J2441)","v":0},0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,{"$f":"SUM(Y2433:Y2441)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2443},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2444},null,"Pipeline",null,null,null,null,null,{"$f":"I1956+I2200","v":0},{"$f":"J1956+J2200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2445},null,"Compression",null,null,null,null,null,{"$f":"I1957+I2201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2446},null,"Metering",null,null,null,null,null,{"$f":"I1958+I2202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2447},null,"Other",null,null,null,null,null,{"$f":"I1959+I2203","v":0},0,0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2448},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1960+I2204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2449},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1961+I2205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2450},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1962+I2206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2451},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1963+I2207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2452},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1964+I2208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2453},null,"Total",null,null,null,null,null,{"$f":"SUM(I2444:I2452)","v":0},{"$f":"SUM(J2444:J2452)","v":0},0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,{"$f":"SUM(Y2444:Y2452)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2454},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2455},null,"Pipeline",null,null,null,null,null,{"$f":"I1967+I2211","v":0},{"$f":"J1967+J2211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2456},null,"Compression",null,null,null,null,null,{"$f":"I1968+I2212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2457},null,"Metering",null,null,null,null,null,{"$f":"I1969+I2213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,0,0,0,0,0]
[{"$f":"ROW()","v":2458},null,"Other",null,null,null,null,null,{"$f":"I1970+I2214","v":0},0,0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2459},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1971+I2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2460},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1972+I2216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2461},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1973+I2217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1974+I2218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1975+I2219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,{"$f":"SUM(I2455:I2463)","v":0},{"$f":"SUM(J2455:J2463)","v":0},0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,1.6612946504912101,0,{"$f":"SUM(Y2455:Y2463)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2465},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,{"$f":"I1978+I2222","v":0},{"$f":"J1978+J2222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,{"$f":"I1979+I2223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,{"$f":"I1980+I2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2469},null,"Other",null,null,null,null,null,{"$f":"I1981+I2225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1982+I2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1983+I2227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1984+I2228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2473},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1985+I2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2474},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1986+I2230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2475},null,"Total",null,null,null,null,null,{"$f":"SUM(I2466:I2474)","v":0},{"$f":"SUM(J2466:J2474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2466:Y2474)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2476},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2477},null,"Pipeline",null,null,null,null,null,{"$f":"I1989+I2233","v":0},{"$f":"J1989+J2233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2478},null,"Compression",null,null,null,null,null,{"$f":"I1990+I2234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2479},null,"Metering",null,null,null,null,null,{"$f":"I1991+I2235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2480},null,"Other",null,null,null,null,null,{"$f":"I1992+I2236","v":0},0,0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2481},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1993+I2237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2482},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1994+I2238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2483},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1995+I2239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2484},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1996+I2240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2485},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1997+I2241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2486},null,"Total",null,null,null,null,null,{"$f":"SUM(I2477:I2485)","v":0},{"$f":"SUM(J2477:J2485)","v":0},0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,{"$f":"SUM(Y2477:Y2485)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2487},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2488},null,"Pipeline",null,null,null,null,null,{"$f":"I2000+I2244","v":0},{"$f":"J2000+J2244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2489},null,"Compression",null,null,null,null,null,{"$f":"I2001+I2245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2490},null,"Metering",null,null,null,null,null,{"$f":"I2002+I2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2491},null,"Other",null,null,null,null,null,{"$f":"I2003+I2247","v":0},0,0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2492},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2004+I2248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2005+I2249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2494},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2006+I2250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2495},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2007+I2251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2496},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2008+I2252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2497},null,"Total",null,null,null,null,null,{"$f":"SUM(I2488:I2496)","v":0},{"$f":"SUM(J2488:J2496)","v":0},0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,{"$f":"SUM(Y2488:Y2496)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2498},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2499},null,"Pipeline",null,null,null,null,null,{"$f":"I2011+I2255","v":0},{"$f":"J2011+J2255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2500},null,"Compression",null,null,null,null,null,{"$f":"I2012+I2256","v":0},0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2501},null,"Metering",null,null,null,null,null,{"$f":"I2013+I2257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2502},null,"Other",null,null,null,null,null,{"$f":"I2014+I2258","v":0},0,0,0,0,0,0,0,0,0,0,1.7224280273517685,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,0,0,0,0,0]
[{"$f":"ROW()","v":2503},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2015+I2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2504},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2016+I2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2505},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2017+I2261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2506},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2018+I2262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2507},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2019+I2263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2508},null,"Total",null,null,null,null,null,{"$f":"SUM(I2499:I2507)","v":0},{"$f":"SUM(J2499:J2507)","v":0},0,0,0,0,0,0,0,0,0,1.7982058297569132,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,{"$f":"SUM(Y2499:Y2507)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2509},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2510},null,"Pipeline",null,null,null,null,null,{"$f":"I2022+I2266","v":0},{"$f":"J2022+J2266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2511},null,"Compression",null,null,null,null,null,{"$f":"I2023+I2267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2512},null,"Metering",null,null,null,null,null,{"$f":"I2024+I2268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2513},null,"Other",null,null,null,null,null,{"$f":"I2025+I2269","v":0},0,0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2514},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2026+I2270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2515},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2027+I2271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2516},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2028+I2272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2517},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2029+I2273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2518},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2030+I2274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2519},null,"Total",null,null,null,null,null,{"$f":"SUM(I2510:I2518)","v":0},{"$f":"SUM(J2510:J2518)","v":0},0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,{"$f":"SUM(Y2510:Y2518)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2520},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2521},null,"Pipeline",null,null,null,null,null,{"$f":"I2033+I2277","v":0},{"$f":"J2033+J2277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2522},null,"Compression",null,null,null,null,null,{"$f":"I2034+I2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2523},null,"Metering",null,null,null,null,null,{"$f":"I2035+I2279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2524},null,"Other",null,null,null,null,null,{"$f":"I2036+I2280","v":0},0,0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,0,0,0,0,0]
[{"$f":"ROW()","v":2525},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2037+I2281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2526},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2038+I2282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2527},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2039+I2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2528},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2040+I2284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2529},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2041+I2285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2530},null,"Total",null,null,null,null,null,{"$f":"SUM(I2521:I2529)","v":0},{"$f":"SUM(J2521:J2529)","v":0},0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,{"$f":"SUM(Y2521:Y2529)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2531},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2532},null,"Pipeline",null,null,null,null,null,{"$f":"I2044+I2288","v":0},{"$f":"J2044+J2288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2533},null,"Compression",null,null,null,null,null,{"$f":"I2045+I2289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2534},null,"Metering",null,null,null,null,null,{"$f":"I2046+I2290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2535},null,"Other",null,null,null,null,null,{"$f":"I2047+I2291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2536},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2048+I2292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2049+I2293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2538},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2050+I2294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2539},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2051+I2295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2540},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2052+I2296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2541},null,"Total",null,null,null,null,null,{"$f":"SUM(I2532:I2540)","v":0},{"$f":"SUM(J2532:J2540)","v":0},0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,{"$f":"SUM(Y2532:Y2540)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2542},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2543},null,"Pipeline",null,null,null,null,null,{"$f":"I2055+I2299","v":0},{"$f":"J2055+J2299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2544},null,"Compression",null,null,null,null,null,{"$f":"I2056+I2300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2545},null,"Metering",null,null,null,null,null,{"$f":"I2057+I2301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2546},null,"Other",null,null,null,null,null,{"$f":"I2058+I2302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.5751600827070229E-2,1.7548168590523865E-2,0.31849605639911122,0,0,0,0,0]
[{"$f":"ROW()","v":2547},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2059+I2303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2548},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2060+I2304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2549},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2061+I2305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2550},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2062+I2306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2551},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2063+I2307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2552},null,"Total",null,null,null,null,null,{"$f":"SUM(I2543:I2551)","v":0},{"$f":"SUM(J2543:J2551)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.5751600827070229E-2,1.7548168590523865E-2,0.31849605639911122,{"$f":"SUM(Y2543:Y2551)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2553},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2554},null,"Pipeline",null,null,null,null,null,{"$f":"I2066+I2310","v":0},{"$f":"J2066+J2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2555},null,"Compression",null,null,null,null,null,{"$f":"I2067+I2311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2556},null,"Metering",null,null,null,null,null,{"$f":"I2068+I2312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2557},null,"Other",null,null,null,null,null,{"$f":"I2069+I2313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2713370856379426E-2,8.078786494581916E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2558},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2070+I2314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2559},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2071+I2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2560},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2072+I2316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2561},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2073+I2317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2562},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2074+I2318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2563},null,"Total",null,null,null,null,null,{"$f":"SUM(I2554:I2562)","v":0},{"$f":"SUM(J2554:J2562)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2713370856379426E-2,8.078786494581916E-2,0,{"$f":"SUM(Y2554:Y2562)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2564},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2565},null,"Pipeline",null,null,null,null,null,{"$f":"I2077+I2321","v":0},{"$f":"J2077+J2321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2566},null,"Compression",null,null,null,null,null,{"$f":"I2078+I2322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2567},null,"Metering",null,null,null,null,null,{"$f":"I2079+I2323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2568},null,"Other",null,null,null,null,null,{"$f":"I2080+I2324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2569},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2081+I2325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2570},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2082+I2326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2571},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2083+I2327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2572},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2084+I2328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2573},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2085+I2329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2574},null,"Total",null,null,null,null,null,{"$f":"SUM(I2565:I2573)","v":0},{"$f":"SUM(J2565:J2573)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,{"$f":"SUM(Y2565:Y2573)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2575},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2576},null,"Pipeline",null,null,null,null,null,{"$f":"I2088+I2332","v":0},{"$f":"J2088+J2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2577},null,"Compression",null,null,null,null,null,{"$f":"I2089+I2333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2578},null,"Metering",null,null,null,null,null,{"$f":"I2090+I2334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2579},null,"Other",null,null,null,null,null,{"$f":"I2091+I2335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2580},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2092+I2336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2581},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2093+I2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2582},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2094+I2338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2583},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2095+I2339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2584},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2096+I2340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2585},null,"Total",null,null,null,null,null,{"$f":"SUM(I2576:I2584)","v":0},{"$f":"SUM(J2576:J2584)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2576:Y2584)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2586},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2587},null,"Pipeline",null,null,null,null,null,{"$f":"I2099+I2343","v":0},{"$f":"J2099+J2343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2588},null,"Compression",null,null,null,null,null,{"$f":"I2100+I2344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2589},null,"Metering",null,null,null,null,null,{"$f":"I2101+I2345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2590},null,"Other",null,null,null,null,null,{"$f":"I2102+I2346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2591},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2103+I2347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2592},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2104+I2348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2593},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2105+I2349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2594},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2106+I2350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2595},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2107+I2351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2596},null,"Total",null,null,null,null,null,{"$f":"SUM(I2587:I2595)","v":0},{"$f":"SUM(J2587:J2595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2587:Y2595)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2597},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2598},null,"Pipeline",null,null,null,null,null,{"$f":"I2110+I2354","v":0},{"$f":"J2110+J2354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2599},null,"Compression",null,null,null,null,null,{"$f":"I2111+I2355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2600},null,"Metering",null,null,null,null,null,{"$f":"I2112+I2356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2601},null,"Other",null,null,null,null,null,{"$f":"I2113+I2357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2602},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2114+I2358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2115+I2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2604},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2116+I2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2605},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2117+I2361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2606},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2118+I2362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2607},null,"Total",null,null,null,null,null,{"$f":"SUM(I2598:I2606)","v":0},{"$f":"SUM(J2598:J2606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2598:Y2606)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2608},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2609},null,"Pipeline",null,null,null,null,null,{"$f":"I2121+I2365","v":0},{"$f":"J2121+J2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2610},null,"Compression",null,null,null,null,null,{"$f":"I2122+I2366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2611},null,"Metering",null,null,null,null,null,{"$f":"I2123+I2367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2612},null,"Other",null,null,null,null,null,{"$f":"I2124+I2368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2613},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2125+I2369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2614},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2126+I2370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2615},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2127+I2371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2616},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2128+I2372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2617},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2129+I2373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2618},null,"Total",null,null,null,null,null,{"$f":"SUM(I2609:I2617)","v":0},{"$f":"SUM(J2609:J2617)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2609:Y2617)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2619},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2620},null,"Pipeline",null,null,null,null,null,{"$f":"I2132+I2376","v":0},{"$f":"J2132+J2376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2621},null,"Compression",null,null,null,null,null,{"$f":"I2133+I2377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2622},null,"Metering",null,null,null,null,null,{"$f":"I2134+I2378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2623},null,"Other",null,null,null,null,null,{"$f":"I2135+I2379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2624},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2136+I2380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2625},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2137+I2381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2626},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2138+I2382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2627},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2139+I2383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2628},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2140+I2384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2629},null,"Total",null,null,null,null,null,{"$f":"SUM(I2620:I2628)","v":0},{"$f":"SUM(J2620:J2628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2620:Y2628)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2630},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2631},null,"Pipeline",null,null,null,null,null,{"$f":"I2143+I2387","v":0},{"$f":"J2143+J2387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2632},null,"Compression",null,null,null,null,null,{"$f":"I2144+I2388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2633},null,"Metering",null,null,null,null,null,{"$f":"I2145+I2389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2634},null,"Other",null,null,null,null,null,{"$f":"I2146+I2390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2635},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2147+I2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2636},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2148+I2392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2637},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2149+I2393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2638},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2150+I2394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2639},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2151+I2395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2640},null,"Total",null,null,null,null,null,{"$f":"SUM(I2631:I2639)","v":0},{"$f":"SUM(J2631:J2639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2631:Y2639)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2641},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2642},null,"Pipeline",null,null,null,null,null,{"$f":"I2154+I2398","v":0},{"$f":"J2154+J2398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2643},null,"Compression",null,null,null,null,null,{"$f":"I2155+I2399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2644},null,"Metering",null,null,null,null,null,{"$f":"I2156+I2400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2645},null,"Other",null,null,null,null,null,{"$f":"I2157+I2401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2646},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2158+I2402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2159+I2403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2648},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2160+I2404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2649},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2161+I2405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2650},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2162+I2406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2651},null,"Total",null,null,null,null,null,{"$f":"SUM(I2642:I2650)","v":0},{"$f":"SUM(J2642:J2650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2642:Y2650)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2652},"Capex 2020",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2653},null,"Pipeline",null,null,null,null,null,{"$f":"I2165+I2409","v":0},{"$f":"J2165+J2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2654},null,"Compression",null,null,null,null,null,{"$f":"I2166+I2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2655},null,"Metering",null,null,null,null,null,{"$f":"I2167+I2411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2656},null,"Other",null,null,null,null,null,{"$f":"I2168+I2412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2657},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2169+I2413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2658},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2170+I2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2659},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2171+I2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2660},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2172+I2416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2661},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2173+I2417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2662},null,"Total",null,null,null,null,null,{"$f":"SUM(I2653:I2661)","v":0},{"$f":"SUM(J2653:J2661)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y2653:Y2661)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2663},"Total",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2664},null,"Pipeline",null,null,null,null,null,{"$f":"I2433+I2444+I2455+I2466+I2477+I2488+I2499+I2510+I2521+I2532+I2543+I2554+I2565+I2576+I2587+I2598+I2609+I2620+I2631+I2642+I2653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2433+Y2444+Y2455+Y2466+Y2477+Y2488+Y2499+Y2510+Y2521+Y2532+Y2543+Y2554+Y2565+Y2576+Y2587+Y2598+Y2609+Y2620+Y2631+Y2642+Y2653","v":0},0,0,0,0]
[{"$f":"ROW()","v":2665},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,0,0,0,{"$f":"Y2434+Y2445+Y2456+Y2467+Y2478+Y2489+Y2500+Y2511+Y2522+Y2533+Y2544+Y2555+Y2566+Y2577+Y2588+Y2599+Y2610+Y2621+Y2632+Y2643+Y2654","v":0},0,0,0,0]
[{"$f":"ROW()","v":2666},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,{"$f":"Y2435+Y2446+Y2457+Y2468+Y2479+Y2490+Y2501+Y2512+Y2523+Y2534+Y2545+Y2556+Y2567+Y2578+Y2589+Y2600+Y2611+Y2622+Y2633+Y2644+Y2655","v":0},0,0,0,0]
[{"$f":"ROW()","v":2667},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.6092031375488793,0.34617558568427009,0.72507150722952396,0.49388214401155262,0.77966537558071036,{"$f":"Y2436+Y2447+Y2458+Y2469+Y2480+Y2491+Y2502+Y2513+Y2524+Y2535+Y2546+Y2557+Y2568+Y2579+Y2590+Y2601+Y2612+Y2623+Y2634+Y2645+Y2656","v":0},0,0,0,0]
[{"$f":"ROW()","v":2668},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2437+Y2448+Y2459+Y2470+Y2481+Y2492+Y2503+Y2514+Y2525+Y2536+Y2547+Y2558+Y2569+Y2580+Y2591+Y2602+Y2613+Y2624+Y2635+Y2646+Y2657","v":0},0,0,0,0]
[{"$f":"ROW()","v":2669},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2438+Y2449+Y2460+Y2471+Y2482+Y2493+Y2504+Y2515+Y2526+Y2537+Y2548+Y2559+Y2570+Y2581+Y2592+Y2603+Y2614+Y2625+Y2636+Y2647+Y2658","v":0},0,0,0,0]
[{"$f":"ROW()","v":2670},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2439+Y2450+Y2461+Y2472+Y2483+Y2494+Y2505+Y2516+Y2527+Y2538+Y2549+Y2560+Y2571+Y2582+Y2593+Y2604+Y2615+Y2626+Y2637+Y2648+Y2659","v":0},0,0,0,0]
[{"$f":"ROW()","v":2671},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2440+Y2451+Y2462+Y2473+Y2484+Y2495+Y2506+Y2517+Y2528+Y2539+Y2550+Y2561+Y2572+Y2583+Y2594+Y2605+Y2616+Y2627+Y2638+Y2649+Y2660","v":0},0,0,0,0]
[{"$f":"ROW()","v":2672},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y2441+Y2452+Y2463+Y2474+Y2485+Y2496+Y2507+Y2518+Y2529+Y2540+Y2551+Y2562+Y2573+Y2584+Y2595+Y2606+Y2617+Y2628+Y2639+Y2650+Y2661","v":0},0,0,0,0]
[{"$f":"ROW()","v":2673},null,"Total",null,null,null,null,null,{"$f":"SUM(I2664:I2672)","v":0},0,0,0,0,0,0,0,0,0,0,2.6849809399540239,0.34617558568427009,0.72507150722952396,2.1551767945027627,0.77966537558071036,{"$f":"SUM(Y2664:Y2672)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2674}]
[{"$f":"\"Redundant & Disposed Asset Before Structural Adjustment [m$ \"&$E$32&\"] [Model]\"","v":"Redundant & Disposed Asset Before Structural Adjustment [m$ 31/12/2019] [Model]"}]
[{"$f":"ROW()","v":2676},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2677},null,"Pipeline",null,null,null,null,null,{"$f":"I1945/$M$32","v":0},{"$f":"J1945/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1945/T$32","v":0},{"$f":"U1945/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2678},null,"Compression",null,null,null,null,null,{"$f":"I1946/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1946/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2679},null,"Metering",null,null,null,null,null,{"$f":"I1947/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1947/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2680},null,"Other",null,null,null,null,null,{"$f":"I1948/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1948/T$32","v":0.6419694121216688},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2681},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1949/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1949/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2682},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1950/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1950/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2683},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1951/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1951/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2684},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1952/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1952/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2685},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1953/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1953/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2686},null,"Total",null,null,null,null,null,{"$f":"SUM(I2677:I2685)","v":0},{"$f":"SUM(J2677:J2685)","v":0},0,0,0,0,0,0,0,0,0,0.6419694121216688,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2687},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2688},null,"Pipeline",null,null,null,null,null,{"$f":"I1956/$M$32","v":0},{"$f":"J1956/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1956/T$32","v":0},{"$f":"U1956/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2689},null,"Compression",null,null,null,null,null,{"$f":"I1957/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1957/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2690},null,"Metering",null,null,null,null,null,{"$f":"I1958/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1958/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2691},null,"Other",null,null,null,null,null,{"$f":"I1959/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1959/T$32","v":3.3670158029678256E-3},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2692},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1960/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1960/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2693},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1961/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1961/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2694},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1962/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1962/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2695},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1963/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1963/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2696},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1964/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1964/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2697},null,"Total",null,null,null,null,null,{"$f":"SUM(I2688:I2696)","v":0},{"$f":"SUM(J2688:J2696)","v":0},0,0,0,0,0,0,0,0,0,3.3670158029678256E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2698},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2699},null,"Pipeline",null,null,null,null,null,{"$f":"I1967/$M$32","v":0},{"$f":"J1967/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1967/T$32","v":0},{"$f":"U1967/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2700},null,"Compression",null,null,null,null,null,{"$f":"I1968/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1968/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2701},null,"Metering",null,null,null,null,null,{"$f":"I1969/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1969/T$32","v":0},0,0,1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":2702},null,"Other",null,null,null,null,null,{"$f":"I1970/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1970/T$32","v":2.2172139005040906E-2},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2703},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1971/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1971/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2704},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1972/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1972/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2705},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1973/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1973/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2706},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1974/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1974/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2707},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1975/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1975/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2708},null,"Total",null,null,null,null,null,{"$f":"SUM(I2699:I2707)","v":0},{"$f":"SUM(J2699:J2707)","v":0},0,0,0,0,0,0,0,0,0,2.2172139005040906E-2,0,0,1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":2709},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2710},null,"Pipeline",null,null,null,null,null,{"$f":"I1978/$M$32","v":0},{"$f":"J1978/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1978/T$32","v":0},{"$f":"U1978/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2711},null,"Compression",null,null,null,null,null,{"$f":"I1979/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1979/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2712},null,"Metering",null,null,null,null,null,{"$f":"I1980/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1980/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2713},null,"Other",null,null,null,null,null,{"$f":"I1981/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1981/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2714},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1982/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1982/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2715},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1983/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1983/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2716},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1984/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1984/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2717},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1985/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1985/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2718},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1986/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1986/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2719},null,"Total",null,null,null,null,null,{"$f":"SUM(I2710:I2718)","v":0},{"$f":"SUM(J2710:J2718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2720},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2721},null,"Pipeline",null,null,null,null,null,{"$f":"I1989/$M$32","v":0},{"$f":"J1989/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1989/T$32","v":0},{"$f":"U1989/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2722},null,"Compression",null,null,null,null,null,{"$f":"I1990/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1990/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2723},null,"Metering",null,null,null,null,null,{"$f":"I1991/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1991/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2724},null,"Other",null,null,null,null,null,{"$f":"I1992/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1992/T$32","v":0.15119131465497551},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2725},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1993/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1993/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2726},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1994/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1994/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2727},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1995/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1995/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2728},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1996/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1996/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2729},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1997/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1997/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2730},null,"Total",null,null,null,null,null,{"$f":"SUM(I2721:I2729)","v":0},{"$f":"SUM(J2721:J2729)","v":0},0,0,0,0,0,0,0,0,0,0.15119131465497551,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2731},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2732},null,"Pipeline",null,null,null,null,null,{"$f":"I2000/$M$32","v":0},{"$f":"J2000/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2000/T$32","v":0},{"$f":"U2000/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2733},null,"Compression",null,null,null,null,null,{"$f":"I2001/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2001/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2734},null,"Metering",null,null,null,null,null,{"$f":"I2002/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2002/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2735},null,"Other",null,null,null,null,null,{"$f":"I2003/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2003/T$32","v":0},7.9318146125494038E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2736},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2004/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2004/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2737},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2005/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2005/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2738},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2006/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2006/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2739},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2007/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2007/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2740},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2008/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2008/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2741},null,"Total",null,null,null,null,null,{"$f":"SUM(I2732:I2740)","v":0},{"$f":"SUM(J2732:J2740)","v":0},0,0,0,0,0,0,0,0,0,0,7.9318146125494038E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2742},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2743},null,"Pipeline",null,null,null,null,null,{"$f":"I2011/$M$32","v":0},{"$f":"J2011/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2011/T$32","v":0},{"$f":"U2011/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2744},null,"Compression",null,null,null,null,null,{"$f":"I2012/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2012/T$32","v":8.8230266928635406E-2},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2745},null,"Metering",null,null,null,null,null,{"$f":"I2013/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2013/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2746},null,"Other",null,null,null,null,null,{"$f":"I2014/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2014/T$32","v":2.0054723124075702},9.3769607021567281E-2,0.3766807555721296,0.22651193749993712,0,0,0,0,0,0]
[{"$f":"ROW()","v":2747},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2015/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2015/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2748},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2016/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2016/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2749},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2017/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2017/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2750},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2018/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2018/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2751},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2019/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2019/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2752},null,"Total",null,null,null,null,null,{"$f":"SUM(I2743:I2751)","v":0},{"$f":"SUM(J2743:J2751)","v":0},0,0,0,0,0,0,0,0,0,2.0937025793362056,9.3769607021567281E-2,0.3766807555721296,0.22651193749993712,0,0,0,0,0,0]
[{"$f":"ROW()","v":2753},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2754},null,"Pipeline",null,null,null,null,null,{"$f":"I2022/$M$32","v":0},{"$f":"J2022/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2022/T$32","v":0},{"$f":"U2022/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2755},null,"Compression",null,null,null,null,null,{"$f":"I2023/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2023/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2756},null,"Metering",null,null,null,null,null,{"$f":"I2024/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2024/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2757},null,"Other",null,null,null,null,null,{"$f":"I2025/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2025/T$32","v":2.2863223391943164E-2},5.8361752392370007E-2,0.2208418870498649,7.0199039583147535E-2,5.9440772882732869E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2758},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2026/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2026/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2027/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2027/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2760},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2028/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2028/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2761},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2029/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2029/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2762},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2030/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2030/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2763},null,"Total",null,null,null,null,null,{"$f":"SUM(I2754:I2762)","v":0},{"$f":"SUM(J2754:J2762)","v":0},0,0,0,0,0,0,0,0,0,2.2863223391943164E-2,5.8361752392370007E-2,0.2208418870498649,7.0199039583147535E-2,5.9440772882732869E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2764},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2765},null,"Pipeline",null,null,null,null,null,{"$f":"I2033/$M$32","v":0},{"$f":"J2033/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2033/T$32","v":0},{"$f":"U2033/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2766},null,"Compression",null,null,null,null,null,{"$f":"I2034/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2034/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2767},null,"Metering",null,null,null,null,null,{"$f":"I2035/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2035/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2768},null,"Other",null,null,null,null,null,{"$f":"I2036/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2036/T$32","v":0.1909345684192385},0.16291915187735478,7.0896457440881772E-2,0.12273389832181186,0.41263442506786807,0,0,0,0,0]
[{"$f":"ROW()","v":2769},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2037/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2037/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2770},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2038/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2038/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2771},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2039/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2039/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2772},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2040/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2040/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2773},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2041/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2041/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2774},null,"Total",null,null,null,null,null,{"$f":"SUM(I2765:I2773)","v":0},{"$f":"SUM(J2765:J2773)","v":0},0,0,0,0,0,0,0,0,0,0.1909345684192385,0.16291915187735478,7.0896457440881772E-2,0.12273389832181186,0.41263442506786807,0,0,0,0,0]
[{"$f":"ROW()","v":2775},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2776},null,"Pipeline",null,null,null,null,null,{"$f":"I2044/$M$32","v":0},{"$f":"J2044/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2044/T$32","v":0},{"$f":"U2044/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2777},null,"Compression",null,null,null,null,null,{"$f":"I2045/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2045/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2778},null,"Metering",null,null,null,null,null,{"$f":"I2046/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2046/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2779},null,"Other",null,null,null,null,null,{"$f":"I2047/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2047/T$32","v":0},0,9.287555099107242E-2,0,2.2277891430412079E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2780},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2048/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2048/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2781},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2049/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2049/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2782},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2050/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2050/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2783},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2051/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2051/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2784},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2052/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2052/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2785},null,"Total",null,null,null,null,null,{"$f":"SUM(I2776:I2784)","v":0},{"$f":"SUM(J2776:J2784)","v":0},0,0,0,0,0,0,0,0,0,0,0,9.287555099107242E-2,0,2.2277891430412079E-2,0,0,0,0,0]
[{"$f":"ROW()","v":2786},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2787},null,"Pipeline",null,null,null,null,null,{"$f":"I2055/$M$32","v":0},{"$f":"J2055/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2055/T$32","v":0},{"$f":"U2055/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2788},null,"Compression",null,null,null,null,null,{"$f":"I2056/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2056/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2789},null,"Metering",null,null,null,null,null,{"$f":"I2057/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2057/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2790},null,"Other",null,null,null,null,null,{"$f":"I2058/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2058/T$32","v":0},0,1.7465038321617946E-2,1.9128491465467856E-2,0.34141366931343842,0,0,0,0,0]
[{"$f":"ROW()","v":2791},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2059/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2059/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2792},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2060/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2060/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2793},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2061/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2061/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2794},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2062/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2062/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2795},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2063/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2063/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2796},null,"Total",null,null,null,null,null,{"$f":"SUM(I2787:I2795)","v":0},{"$f":"SUM(J2787:J2795)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.7465038321617946E-2,1.9128491465467856E-2,0.34141366931343842,0,0,0,0,0]
[{"$f":"ROW()","v":2797},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2798},null,"Pipeline",null,null,null,null,null,{"$f":"I2066/$M$32","v":0},{"$f":"J2066/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2066/T$32","v":0},{"$f":"U2066/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2799},null,"Compression",null,null,null,null,null,{"$f":"I2067/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2067/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2800},null,"Metering",null,null,null,null,null,{"$f":"I2068/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2068/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2801},null,"Other",null,null,null,null,null,{"$f":"I2069/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2069/T$32","v":0},0,2.5184100128924518E-2,8.8063319950320712E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2802},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2070/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2070/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2803},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2071/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2071/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2804},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2072/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2072/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2805},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2073/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2073/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2806},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2074/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2074/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2807},null,"Total",null,null,null,null,null,{"$f":"SUM(I2798:I2806)","v":0},{"$f":"SUM(J2798:J2806)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.5184100128924518E-2,8.8063319950320712E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2808},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2809},null,"Pipeline",null,null,null,null,null,{"$f":"I2077/$M$32","v":0},{"$f":"J2077/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2077/T$32","v":0},{"$f":"U2077/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2810},null,"Compression",null,null,null,null,null,{"$f":"I2078/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2078/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2811},null,"Metering",null,null,null,null,null,{"$f":"I2079/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2079/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2812},null,"Other",null,null,null,null,null,{"$f":"I2080/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2080/T$32","v":0},0,0,1.1722648396410809E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2813},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2081/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2081/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2814},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2082/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2082/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2815},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2083/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2083/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2816},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2084/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2084/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2817},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2085/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2085/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2818},null,"Total",null,null,null,null,null,{"$f":"SUM(I2809:I2817)","v":0},{"$f":"SUM(J2809:J2817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.1722648396410809E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2819},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2820},null,"Pipeline",null,null,null,null,null,{"$f":"I2088/$M$32","v":0},{"$f":"J2088/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2088/T$32","v":0},{"$f":"U2088/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2821},null,"Compression",null,null,null,null,null,{"$f":"I2089/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2089/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2822},null,"Metering",null,null,null,null,null,{"$f":"I2090/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2090/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2823},null,"Other",null,null,null,null,null,{"$f":"I2091/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2091/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2824},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2092/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2092/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2093/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2093/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2826},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2094/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2094/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2827},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2095/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2095/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2828},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2096/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2096/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2829},null,"Total",null,null,null,null,null,{"$f":"SUM(I2820:I2828)","v":0},{"$f":"SUM(J2820:J2828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2830},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2831},null,"Pipeline",null,null,null,null,null,{"$f":"I2099/$M$32","v":0},{"$f":"J2099/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2099/T$32","v":0},{"$f":"U2099/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2832},null,"Compression",null,null,null,null,null,{"$f":"I2100/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2100/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2833},null,"Metering",null,null,null,null,null,{"$f":"I2101/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2101/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2834},null,"Other",null,null,null,null,null,{"$f":"I2102/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2102/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2835},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2103/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2103/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2836},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2104/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2104/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2837},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2105/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2105/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2838},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2106/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2106/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2839},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2107/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2107/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2840},null,"Total",null,null,null,null,null,{"$f":"SUM(I2831:I2839)","v":0},{"$f":"SUM(J2831:J2839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2841},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2842},null,"Pipeline",null,null,null,null,null,{"$f":"I2110/$M$32","v":0},{"$f":"J2110/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2110/T$32","v":0},{"$f":"U2110/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2843},null,"Compression",null,null,null,null,null,{"$f":"I2111/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2111/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2844},null,"Metering",null,null,null,null,null,{"$f":"I2112/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2112/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2845},null,"Other",null,null,null,null,null,{"$f":"I2113/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2113/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2846},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2114/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2114/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2847},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2115/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2115/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2848},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2116/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2116/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2849},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2117/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2117/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2850},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2118/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2118/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2851},null,"Total",null,null,null,null,null,{"$f":"SUM(I2842:I2850)","v":0},{"$f":"SUM(J2842:J2850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2852},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2853},null,"Pipeline",null,null,null,null,null,{"$f":"I2121/$M$32","v":0},{"$f":"J2121/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2121/T$32","v":0},{"$f":"U2121/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2854},null,"Compression",null,null,null,null,null,{"$f":"I2122/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2122/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2855},null,"Metering",null,null,null,null,null,{"$f":"I2123/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2123/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2856},null,"Other",null,null,null,null,null,{"$f":"I2124/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2124/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2857},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2125/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2125/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2858},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2126/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2126/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2859},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2127/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2127/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2860},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2128/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2128/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2861},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2129/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2129/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2862},null,"Total",null,null,null,null,null,{"$f":"SUM(I2853:I2861)","v":0},{"$f":"SUM(J2853:J2861)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2863},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2864},null,"Pipeline",null,null,null,null,null,{"$f":"I2132/$M$32","v":0},{"$f":"J2132/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2132/T$32","v":0},{"$f":"U2132/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2865},null,"Compression",null,null,null,null,null,{"$f":"I2133/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2133/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2866},null,"Metering",null,null,null,null,null,{"$f":"I2134/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2134/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2867},null,"Other",null,null,null,null,null,{"$f":"I2135/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2135/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2868},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2136/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2136/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2137/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2137/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2870},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2138/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2138/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2871},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2139/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2139/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2872},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2140/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2140/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2873},null,"Total",null,null,null,null,null,{"$f":"SUM(I2864:I2872)","v":0},{"$f":"SUM(J2864:J2872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2874},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2875},null,"Pipeline",null,null,null,null,null,{"$f":"I2143/$M$32","v":0},{"$f":"J2143/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2143/T$32","v":0},{"$f":"U2143/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2876},null,"Compression",null,null,null,null,null,{"$f":"I2144/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2144/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2877},null,"Metering",null,null,null,null,null,{"$f":"I2145/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2145/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2878},null,"Other",null,null,null,null,null,{"$f":"I2146/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2146/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2879},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2147/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2147/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2880},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2148/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2148/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2881},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2149/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2149/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2882},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2150/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2150/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2883},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2151/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2151/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2884},null,"Total",null,null,null,null,null,{"$f":"SUM(I2875:I2883)","v":0},{"$f":"SUM(J2875:J2883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2885},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2886},null,"Pipeline",null,null,null,null,null,{"$f":"I2154/$M$32","v":0},{"$f":"J2154/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2154/T$32","v":0},{"$f":"U2154/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2887},null,"Compression",null,null,null,null,null,{"$f":"I2155/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2155/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2888},null,"Metering",null,null,null,null,null,{"$f":"I2156/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2156/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2889},null,"Other",null,null,null,null,null,{"$f":"I2157/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2157/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2890},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2158/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2158/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2891},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2159/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2159/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2892},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2160/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2160/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2893},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2161/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2161/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2894},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2162/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2162/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2895},null,"Total",null,null,null,null,null,{"$f":"SUM(I2886:I2894)","v":0},{"$f":"SUM(J2886:J2894)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2896},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2897},null,"Pipeline",null,null,null,null,null,{"$f":"I2165/$M$32","v":0},{"$f":"J2165/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2165/T$32","v":0},{"$f":"U2165/U$32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2898},null,"Compression",null,null,null,null,null,{"$f":"I2166/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2166/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2899},null,"Metering",null,null,null,null,null,{"$f":"I2167/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2167/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2900},null,"Other",null,null,null,null,null,{"$f":"I2168/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2168/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2901},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2169/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2169/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2902},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2170/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2170/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2903},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2171/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2171/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2904},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2172/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2172/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2905},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2173/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2173/T$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2906},null,"Total",null,null,null,null,null,{"$f":"SUM(I2897:I2905)","v":0},{"$f":"SUM(J2897:J2905)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2907},"Total",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2908},null,"Pipeline",null,null,null,null,null,{"$f":"I2677+I2688+I2699+I2710+I2721+I2732+I2743+I2754+I2765+I2776+I2787+I2798+I2809+I2820+I2831+I2842+I2853+I2864+I2875+I2886+I2897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2909},null,"Compression",null,null,null,null,null,{"$f":"I2678+I2689+I2700+I2711+I2722+I2733+I2744+I2755+I2766+I2777+I2788+I2799+I2810+I2821+I2832+I2843+I2854+I2865+I2876+I2887+I2898","v":0},0,0,0,0,0,0,0,0,0,0,8.8230266928635406E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2910},null,"Metering",null,null,null,null,null,{"$f":"I2679+I2690+I2701+I2712+I2723+I2734+I2745+I2756+I2767+I2778+I2789+I2800+I2811+I2822+I2833+I2844+I2855+I2866+I2877+I2888+I2899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":2911},null,"Other",null,null,null,null,null,{"$f":"I2680+I2691+I2702+I2713+I2724+I2735+I2746+I2757+I2768+I2779+I2790+I2801+I2812+I2823+I2834+I2845+I2856+I2867+I2878+I2889+I2900","v":0},0,0,0,0,0,0,0,0,0,0,3.0379699858034046,0.39436865741678612,0.80394378950449108,0.53835933521709589,0.83576675869445149,0,0,0,0,0]
[{"$f":"ROW()","v":2912},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2681+I2692+I2703+I2714+I2725+I2736+I2747+I2758+I2769+I2780+I2791+I2802+I2813+I2824+I2835+I2846+I2857+I2868+I2879+I2890+I2901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2913},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2682+I2693+I2704+I2715+I2726+I2737+I2748+I2759+I2770+I2781+I2792+I2803+I2814+I2825+I2836+I2847+I2858+I2869+I2880+I2891+I2902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2914},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2683+I2694+I2705+I2716+I2727+I2738+I2749+I2760+I2771+I2782+I2793+I2804+I2815+I2826+I2837+I2848+I2859+I2870+I2881+I2892+I2903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2915},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2684+I2695+I2706+I2717+I2728+I2739+I2750+I2761+I2772+I2783+I2794+I2805+I2816+I2827+I2838+I2849+I2860+I2871+I2882+I2893+I2904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2916},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2685+I2696+I2707+I2718+I2729+I2740+I2751+I2762+I2773+I2784+I2795+I2806+I2817+I2828+I2839+I2850+I2861+I2872+I2883+I2894+I2905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2917},null,"Total",null,null,null,null,null,{"$f":"SUM(I2908:I2916)","v":0},{"$f":"SUM(J2908:J2916)","v":0},0,0,0,0,0,0,0,0,0,3.1262002527320401,0.39436865741678612,0.80394378950449108,2.3492640105180209,0.83576675869445149,0,0,0,0,0]
[{"$f":"ROW()","v":2918}]
[{"$f":"\"Redundant & Disposed Asset After Structural Adjustment [m$ \"&$E$32&\"] [Model]\"","v":"Redundant & Disposed Asset After Structural Adjustment [m$ 31/12/2019] [Model]"}]
[{"$f":"ROW()","v":2920},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2921},null,"Pipeline",null,null,null,null,null,{"$f":"I2433/$M$32","v":0},{"$f":"J2433/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2433/T$32","v":0},{"$f":"U2433/U$32","v":0},0,0,0,{"$f":"Y2433/Y$32","v":0},{"$f":"Z2433/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2922},null,"Compression",null,null,null,null,null,0,{"$f":"J2434/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2434/U$32","v":0},0,0,0,0,{"$f":"Z2434/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2923},null,"Metering",null,null,null,null,null,0,{"$f":"J2435/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2924},null,"Other",null,null,null,null,null,0,{"$f":"J2436/$M$32","v":0},0,0,0,0,0,0,0,0,0,0.6419694121216688,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2925},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2437/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2926},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2438/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2927},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2439/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2928},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2440/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2929},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2441/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2930},null,"Total",null,null,null,null,null,{"$f":"SUM(I2921:I2929)","v":0},{"$f":"SUM(J2921:J2929)","v":0},0,0,0,0,0,0,0,0,0,0.6419694121216688,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2931},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2932},null,"Pipeline",null,null,null,null,null,{"$f":"I2444/$M$32","v":0},{"$f":"J2444/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2444/T$32","v":0},{"$f":"U2444/U$32","v":0},0,0,0,{"$f":"Y2444/Y$32","v":0},{"$f":"Z2444/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2933},null,"Compression",null,null,null,null,null,0,{"$f":"J2445/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2445/U$32","v":0},0,0,0,0,{"$f":"Z2445/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2934},null,"Metering",null,null,null,null,null,0,{"$f":"J2446/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2935},null,"Other",null,null,null,null,null,0,{"$f":"J2447/$M$32","v":0},0,0,0,0,0,0,0,0,0,3.3670158029678256E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2936},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2448/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2937},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2449/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2938},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2450/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2939},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2451/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2940},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2452/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2941},null,"Total",null,null,null,null,null,{"$f":"SUM(I2932:I2940)","v":0},{"$f":"SUM(J2932:J2940)","v":0},0,0,0,0,0,0,0,0,0,3.3670158029678256E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2942},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2943},null,"Pipeline",null,null,null,null,null,{"$f":"I2455/$M$32","v":0},{"$f":"J2455/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2455/T$32","v":0},{"$f":"U2455/U$32","v":0},0,0,0,{"$f":"Y2455/Y$32","v":0},{"$f":"Z2455/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2944},null,"Compression",null,null,null,null,null,0,{"$f":"J2456/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2456/U$32","v":0},0,0,0,0,{"$f":"Z2456/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2945},null,"Metering",null,null,null,null,null,0,{"$f":"J2457/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":2946},null,"Other",null,null,null,null,null,0,{"$f":"J2458/$M$32","v":0},0,0,0,0,0,0,0,0,0,2.2172139005040906E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2947},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2459/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2948},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2460/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2949},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2461/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2950},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2462/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2951},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2463/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2952},null,"Total",null,null,null,null,null,{"$f":"SUM(I2943:I2951)","v":0},{"$f":"SUM(J2943:J2951)","v":0},0,0,0,0,0,0,0,0,0,2.2172139005040906E-2,0,0,1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":2953},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2954},null,"Pipeline",null,null,null,null,null,{"$f":"I2466/$M$32","v":0},{"$f":"J2466/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2466/T$32","v":0},{"$f":"U2466/U$32","v":0},0,0,0,{"$f":"Y2466/Y$32","v":0},{"$f":"Z2466/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2955},null,"Compression",null,null,null,null,null,0,{"$f":"J2467/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2467/U$32","v":0},0,0,0,0,{"$f":"Z2467/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2956},null,"Metering",null,null,null,null,null,0,{"$f":"J2468/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2957},null,"Other",null,null,null,null,null,0,{"$f":"J2469/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2958},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2470/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2471/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2960},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2472/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2961},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2473/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2962},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2474/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2963},null,"Total",null,null,null,null,null,{"$f":"SUM(I2954:I2962)","v":0},{"$f":"SUM(J2954:J2962)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2964},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2965},null,"Pipeline",null,null,null,null,null,{"$f":"I2477/$M$32","v":0},{"$f":"J2477/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2477/T$32","v":0},{"$f":"U2477/U$32","v":0},0,0,0,{"$f":"Y2477/Y$32","v":0},{"$f":"Z2477/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2966},null,"Compression",null,null,null,null,null,0,{"$f":"J2478/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2478/U$32","v":0},0,0,0,0,{"$f":"Z2478/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2967},null,"Metering",null,null,null,null,null,0,{"$f":"J2479/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2968},null,"Other",null,null,null,null,null,0,{"$f":"J2480/$M$32","v":0},0,0,0,0,0,0,0,0,0,0.15119131465497551,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2969},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2481/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2970},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2482/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2971},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2483/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2972},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2484/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2973},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2485/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2974},null,"Total",null,null,null,null,null,{"$f":"SUM(I2965:I2973)","v":0},{"$f":"SUM(J2965:J2973)","v":0},0,0,0,0,0,0,0,0,0,0.15119131465497551,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2975},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2976},null,"Pipeline",null,null,null,null,null,{"$f":"I2488/$M$32","v":0},{"$f":"J2488/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2488/T$32","v":0},{"$f":"U2488/U$32","v":0},0,0,0,{"$f":"Y2488/Y$32","v":0},{"$f":"Z2488/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2977},null,"Compression",null,null,null,null,null,0,{"$f":"J2489/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2489/U$32","v":0},0,0,0,0,{"$f":"Z2489/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2978},null,"Metering",null,null,null,null,null,0,{"$f":"J2490/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2979},null,"Other",null,null,null,null,null,0,{"$f":"J2491/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,7.9318146125494038E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2980},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2492/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2981},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2493/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2982},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2494/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2983},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2495/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2984},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2496/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2985},null,"Total",null,null,null,null,null,{"$f":"SUM(I2976:I2984)","v":0},{"$f":"SUM(J2976:J2984)","v":0},0,0,0,0,0,0,0,0,0,0,7.9318146125494038E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2986},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2987},null,"Pipeline",null,null,null,null,null,{"$f":"I2499/$M$32","v":0},{"$f":"J2499/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2499/T$32","v":0},{"$f":"U2499/U$32","v":0},0,0,0,{"$f":"Y2499/Y$32","v":0},{"$f":"Z2499/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2988},null,"Compression",null,null,null,null,null,0,{"$f":"J2500/$M$32","v":0},0,0,0,0,0,0,0,0,0,8.8230266928635406E-2,{"$f":"U2500/U$32","v":0},0,0,0,0,{"$f":"Z2500/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2989},null,"Metering",null,null,null,null,null,0,{"$f":"J2501/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2990},null,"Other",null,null,null,null,null,0,{"$f":"J2502/$M$32","v":0},0,0,0,0,0,0,0,0,0,2.0054723124075702,9.3769607021567281E-2,0.3766807555721296,0.22651193749993712,0,0,0,0,0,0]
[{"$f":"ROW()","v":2991},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2503/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2992},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2504/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2993},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2505/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2994},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2506/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2995},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2507/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2996},null,"Total",null,null,null,null,null,{"$f":"SUM(I2987:I2995)","v":0},{"$f":"SUM(J2987:J2995)","v":0},0,0,0,0,0,0,0,0,0,2.0937025793362056,9.3769607021567281E-2,0.3766807555721296,0.22651193749993712,0,0,0,0,0,0]
[{"$f":"ROW()","v":2997},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2998},null,"Pipeline",null,null,null,null,null,{"$f":"I2510/$M$32","v":0},{"$f":"J2510/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2510/T$32","v":0},{"$f":"U2510/U$32","v":0},0,0,0,{"$f":"Y2510/Y$32","v":0},{"$f":"Z2510/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":2999},null,"Compression",null,null,null,null,null,0,{"$f":"J2511/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2511/U$32","v":0},0,0,0,0,{"$f":"Z2511/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3000},null,"Metering",null,null,null,null,null,0,{"$f":"J2512/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3001},null,"Other",null,null,null,null,null,0,{"$f":"J2513/$M$32","v":0},0,0,0,0,0,0,0,0,0,2.2863223391943164E-2,5.8361752392370007E-2,0.2208418870498649,7.0199039583147535E-2,5.9440772882732869E-2,0,0,0,0,0]
[{"$f":"ROW()","v":3002},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2514/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3003},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2515/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3004},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2516/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3005},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2517/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3006},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2518/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3007},null,"Total",null,null,null,null,null,{"$f":"SUM(I2998:I3006)","v":0},{"$f":"SUM(J2998:J3006)","v":0},0,0,0,0,0,0,0,0,0,2.2863223391943164E-2,5.8361752392370007E-2,0.2208418870498649,7.0199039583147535E-2,5.9440772882732869E-2,0,0,0,0,0]
[{"$f":"ROW()","v":3008},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3009},null,"Pipeline",null,null,null,null,null,{"$f":"I2521/$M$32","v":0},{"$f":"J2521/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2521/T$32","v":0},{"$f":"U2521/U$32","v":0},0,0,0,{"$f":"Y2521/Y$32","v":0},{"$f":"Z2521/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3010},null,"Compression",null,null,null,null,null,0,{"$f":"J2522/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2522/U$32","v":0},0,0,0,0,{"$f":"Z2522/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3011},null,"Metering",null,null,null,null,null,0,{"$f":"J2523/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3012},null,"Other",null,null,null,null,null,0,{"$f":"J2524/$M$32","v":0},0,0,0,0,0,0,0,0,0,0.1909345684192385,0.16291915187735478,7.0896457440881772E-2,0.12273389832181186,0.41263442506786807,0,0,0,0,0]
[{"$f":"ROW()","v":3013},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2525/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3014},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2526/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3015},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2527/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3016},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2528/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3017},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2529/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3018},null,"Total",null,null,null,null,null,{"$f":"SUM(I3009:I3017)","v":0},{"$f":"SUM(J3009:J3017)","v":0},0,0,0,0,0,0,0,0,0,0.1909345684192385,0.16291915187735478,7.0896457440881772E-2,0.12273389832181186,0.41263442506786807,0,0,0,0,0]
[{"$f":"ROW()","v":3019},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3020},null,"Pipeline",null,null,null,null,null,{"$f":"I2532/$M$32","v":0},{"$f":"J2532/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2532/T$32","v":0},{"$f":"U2532/U$32","v":0},0,0,0,{"$f":"Y2532/Y$32","v":0},{"$f":"Z2532/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3021},null,"Compression",null,null,null,null,null,0,{"$f":"J2533/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2533/U$32","v":0},0,0,0,0,{"$f":"Z2533/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3022},null,"Metering",null,null,null,null,null,0,{"$f":"J2534/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3023},null,"Other",null,null,null,null,null,0,{"$f":"J2535/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,9.287555099107242E-2,0,2.2277891430412079E-2,0,0,0,0,0]
[{"$f":"ROW()","v":3024},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2536/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3025},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2537/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3026},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2538/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3027},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2539/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3028},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2540/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3029},null,"Total",null,null,null,null,null,{"$f":"SUM(I3020:I3028)","v":0},{"$f":"SUM(J3020:J3028)","v":0},0,0,0,0,0,0,0,0,0,0,0,9.287555099107242E-2,0,2.2277891430412079E-2,0,0,0,0,0]
[{"$f":"ROW()","v":3030},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3031},null,"Pipeline",null,null,null,null,null,{"$f":"I2543/$M$32","v":0},{"$f":"J2543/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2543/T$32","v":0},{"$f":"U2543/U$32","v":0},0,0,0,{"$f":"Y2543/Y$32","v":0},{"$f":"Z2543/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3032},null,"Compression",null,null,null,null,null,0,{"$f":"J2544/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2544/U$32","v":0},0,0,0,0,{"$f":"Z2544/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3033},null,"Metering",null,null,null,null,null,0,{"$f":"J2545/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3034},null,"Other",null,null,null,null,null,0,{"$f":"J2546/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,1.7465038321617946E-2,1.9128491465467856E-2,0.34141366931343842,0,0,0,0,0]
[{"$f":"ROW()","v":3035},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2547/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3036},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2548/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3037},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2549/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3038},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2550/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3039},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2551/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3040},null,"Total",null,null,null,null,null,{"$f":"SUM(I3031:I3039)","v":0},{"$f":"SUM(J3031:J3039)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.7465038321617946E-2,1.9128491465467856E-2,0.34141366931343842,0,0,0,0,0]
[{"$f":"ROW()","v":3041},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3042},null,"Pipeline",null,null,null,null,null,{"$f":"I2554/$M$32","v":0},{"$f":"J2554/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2554/T$32","v":0},{"$f":"U2554/U$32","v":0},0,0,0,{"$f":"Y2554/Y$32","v":0},{"$f":"Z2554/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3043},null,"Compression",null,null,null,null,null,0,{"$f":"J2555/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2555/U$32","v":0},0,0,0,0,{"$f":"Z2555/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3044},null,"Metering",null,null,null,null,null,0,{"$f":"J2556/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3045},null,"Other",null,null,null,null,null,0,{"$f":"J2557/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,2.5184100128924518E-2,8.8063319950320712E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":3046},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2558/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3047},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2559/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3048},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2560/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3049},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2561/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3050},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2562/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3051},null,"Total",null,null,null,null,null,{"$f":"SUM(I3042:I3050)","v":0},{"$f":"SUM(J3042:J3050)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.5184100128924518E-2,8.8063319950320712E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":3052},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3053},null,"Pipeline",null,null,null,null,null,{"$f":"I2565/$M$32","v":0},{"$f":"J2565/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2565/T$32","v":0},{"$f":"U2565/U$32","v":0},0,0,0,{"$f":"Y2565/Y$32","v":0},{"$f":"Z2565/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3054},null,"Compression",null,null,null,null,null,0,{"$f":"J2566/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2566/U$32","v":0},0,0,0,0,{"$f":"Z2566/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3055},null,"Metering",null,null,null,null,null,0,{"$f":"J2567/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3056},null,"Other",null,null,null,null,null,0,{"$f":"J2568/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.1722648396410809E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":3057},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2569/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3058},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2570/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3059},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2571/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3060},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2572/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3061},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2573/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3062},null,"Total",null,null,null,null,null,{"$f":"SUM(I3053:I3061)","v":0},{"$f":"SUM(J3053:J3061)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.1722648396410809E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":3063},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3064},null,"Pipeline",null,null,null,null,null,{"$f":"I2576/$M$32","v":0},{"$f":"J2576/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2576/T$32","v":0},{"$f":"U2576/U$32","v":0},0,0,0,{"$f":"Y2576/Y$32","v":0},{"$f":"Z2576/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3065},null,"Compression",null,null,null,null,null,0,{"$f":"J2577/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2577/U$32","v":0},0,0,0,0,{"$f":"Z2577/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3066},null,"Metering",null,null,null,null,null,0,{"$f":"J2578/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3067},null,"Other",null,null,null,null,null,0,{"$f":"J2579/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3068},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2580/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3069},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2581/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3070},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2582/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3071},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2583/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3072},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2584/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3073},null,"Total",null,null,null,null,null,{"$f":"SUM(I3064:I3072)","v":0},{"$f":"SUM(J3064:J3072)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3074},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3075},null,"Pipeline",null,null,null,null,null,{"$f":"I2587/$M$32","v":0},{"$f":"J2587/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2587/T$32","v":0},{"$f":"U2587/U$32","v":0},0,0,0,{"$f":"Y2587/Y$32","v":0},{"$f":"Z2587/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3076},null,"Compression",null,null,null,null,null,0,{"$f":"J2588/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2588/U$32","v":0},0,0,0,0,{"$f":"Z2588/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3077},null,"Metering",null,null,null,null,null,0,{"$f":"J2589/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3078},null,"Other",null,null,null,null,null,0,{"$f":"J2590/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3079},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2591/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3080},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2592/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3081},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2593/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3082},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2594/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3083},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2595/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3084},null,"Total",null,null,null,null,null,{"$f":"SUM(I3075:I3083)","v":0},{"$f":"SUM(J3075:J3083)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3085},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3086},null,"Pipeline",null,null,null,null,null,{"$f":"I2598/$M$32","v":0},{"$f":"J2598/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2598/T$32","v":0},{"$f":"U2598/U$32","v":0},0,0,0,{"$f":"Y2598/Y$32","v":0},{"$f":"Z2598/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3087},null,"Compression",null,null,null,null,null,0,{"$f":"J2599/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2599/U$32","v":0},0,0,0,0,{"$f":"Z2599/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3088},null,"Metering",null,null,null,null,null,0,{"$f":"J2600/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3089},null,"Other",null,null,null,null,null,0,{"$f":"J2601/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3090},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2602/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3091},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2603/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3092},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2604/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3093},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2605/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3094},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2606/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3095},null,"Total",null,null,null,null,null,{"$f":"SUM(I3086:I3094)","v":0},{"$f":"SUM(J3086:J3094)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3096},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3097},null,"Pipeline",null,null,null,null,null,{"$f":"I2609/$M$32","v":0},{"$f":"J2609/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2609/T$32","v":0},{"$f":"U2609/U$32","v":0},0,0,0,{"$f":"Y2609/Y$32","v":0},{"$f":"Z2609/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3098},null,"Compression",null,null,null,null,null,0,{"$f":"J2610/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2610/U$32","v":0},0,0,0,0,{"$f":"Z2610/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3099},null,"Metering",null,null,null,null,null,0,{"$f":"J2611/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3100},null,"Other",null,null,null,null,null,0,{"$f":"J2612/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3101},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2613/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3102},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2614/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3103},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2615/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3104},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2616/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3105},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2617/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3106},null,"Total",null,null,null,null,null,{"$f":"SUM(I3097:I3105)","v":0},{"$f":"SUM(J3097:J3105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3107},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3108},null,"Pipeline",null,null,null,null,null,{"$f":"I2620/$M$32","v":0},{"$f":"J2620/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2620/T$32","v":0},{"$f":"U2620/U$32","v":0},0,0,0,{"$f":"Y2620/Y$32","v":0},{"$f":"Z2620/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3109},null,"Compression",null,null,null,null,null,0,{"$f":"J2621/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2621/U$32","v":0},0,0,0,0,{"$f":"Z2621/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3110},null,"Metering",null,null,null,null,null,0,{"$f":"J2622/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3111},null,"Other",null,null,null,null,null,0,{"$f":"J2623/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3112},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2624/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2625/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3114},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2626/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3115},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2627/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3116},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2628/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3117},null,"Total",null,null,null,null,null,{"$f":"SUM(I3108:I3116)","v":0},{"$f":"SUM(J3108:J3116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3118},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3119},null,"Pipeline",null,null,null,null,null,{"$f":"I2631/$M$32","v":0},{"$f":"J2631/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2631/T$32","v":0},{"$f":"U2631/U$32","v":0},0,0,0,{"$f":"Y2631/Y$32","v":0},{"$f":"Z2631/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3120},null,"Compression",null,null,null,null,null,0,{"$f":"J2632/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2632/U$32","v":0},0,0,0,0,{"$f":"Z2632/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3121},null,"Metering",null,null,null,null,null,0,{"$f":"J2633/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3122},null,"Other",null,null,null,null,null,0,{"$f":"J2634/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3123},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2635/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3124},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2636/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3125},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2637/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3126},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2638/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3127},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2639/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3128},null,"Total",null,null,null,null,null,{"$f":"SUM(I3119:I3127)","v":0},{"$f":"SUM(J3119:J3127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3129},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3130},null,"Pipeline",null,null,null,null,null,{"$f":"I2642/$M$32","v":0},{"$f":"J2642/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2642/T$32","v":0},{"$f":"U2642/U$32","v":0},0,0,0,{"$f":"Y2642/Y$32","v":0},{"$f":"Z2642/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3131},null,"Compression",null,null,null,null,null,0,{"$f":"J2643/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2643/U$32","v":0},0,0,0,0,{"$f":"Z2643/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3132},null,"Metering",null,null,null,null,null,0,{"$f":"J2644/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3133},null,"Other",null,null,null,null,null,0,{"$f":"J2645/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3134},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2646/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3135},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2647/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3136},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2648/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3137},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2649/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3138},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2650/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3139},null,"Total",null,null,null,null,null,{"$f":"SUM(I3130:I3138)","v":0},{"$f":"SUM(J3130:J3138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3140},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3141},null,"Pipeline",null,null,null,null,null,{"$f":"I2653/$M$32","v":0},{"$f":"J2653/$M$32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T2653/T$32","v":0},{"$f":"U2653/U$32","v":0},0,0,0,{"$f":"Y2653/Y$32","v":0},{"$f":"Z2653/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3142},null,"Compression",null,null,null,null,null,0,{"$f":"J2654/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U2654/U$32","v":0},0,0,0,0,{"$f":"Z2654/Z$32","v":0},0,0,0]
[{"$f":"ROW()","v":3143},null,"Metering",null,null,null,null,null,0,{"$f":"J2655/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3144},null,"Other",null,null,null,null,null,0,{"$f":"J2656/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3145},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J2657/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3146},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J2658/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3147},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J2659/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3148},null,"Non-Depreciable",null,null,null,null,null,0,{"$f":"J2660/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3149},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J2661/$M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3150},null,"Total",null,null,null,null,null,{"$f":"SUM(I3141:I3149)","v":0},{"$f":"SUM(J3141:J3149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3151},"Total",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$32&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3152},null,"Pipeline",null,null,null,null,null,{"$f":"I2921+I2932+I2943+I2954+I2965+I2976+I2987+I2998+I3009+I3020+I3031+I3042+I3053+I3064+I3075+I3086+I3097+I3108+I3119+I3130+I3141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3153},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,8.8230266928635406E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3154},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":3155},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.0379699858034046,0.39436865741678612,0.80394378950449108,0.53835933521709589,0.83576675869445149,0,0,0,0,0]
[{"$f":"ROW()","v":3156},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3158},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3159},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3160},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3161},null,"Total",null,null,null,null,null,{"$f":"SUM(I3152:I3160)","v":0},{"$f":"SUM(J3152:J3160)","v":0},0,0,0,0,0,0,0,0,0,3.1262002527320401,0.39436865741678612,0.80394378950449108,2.3492640105180209,0.83576675869445149,0,0,0,0,0]
[{"$f":"ROW()","v":3162}]
["Opex"]
["System Use Gas (SUG)"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Hide"]
["Carbon Dioxide Tax (CPRS cost)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Opex"]
[{"$f":"ROW()","v":3224},"Opex (Approved)",null,null,null,null,null,null,"AA1 Approved [m$ 31/12/1999]",null,null,null,null,"AA2  Approved  [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2015]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":3225},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,5.2361291652269202,5.3381107444029343,5.4420785699382437,5.5480713270015984,5.6561284542142474,5.7662901583245683,{"$f":"T3241/T$32*$X$32","v":29.374444889779561},{"$f":"U3241/U$32*$X$32","v":30.752654901960785},32.026614503816802,33.689418386491568,34.786000000000001,29.280320548737123,29.659576982103165,30.043745774335296,30.4328905532787,30.827075770924942]
[{"$f":"ROW()","v":3226},null,"Non-Field Expense (AA2,Other)",null,null,null,null,null,null,null,null,null,null,34.895180141862021,32.556626599154797,44.272445510683276,41.764852657765601,39.251659980664897,39.824523821299373,{"$f":"T3242/T$32*$X$32","v":20.021414829659324},20.093321568627452,20.059171755725195,20.851238273921201,21.030999999999999,14.767931148488778,14.352551975591274,14.40020365410451,14.826295189722313,15.335047222437828]
[{"$f":"ROW()","v":3227},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3243/T$32*$X$32","v":22.100348697394789},22.179490196078433,22.141320610687025,22.325722326454041,22.52,13.438158045421451,15.362708136811513,16.929845144884663,13.15119107977921,13.059098374907478]
[{"$f":"ROW()","v":3228},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3244/T$32*$X$32","v":12.206404809619238},12.25026274417402,12.229133587842462,12.331771106579035,12.438999999820544,7.29893561,7.29893561,7.29893561,7.29893561,7.2989356100000009]
[{"$f":"ROW()","v":3229},null,"Reactive maintenance",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3245/T$32*$X$32","v":0},3.9522408437083327,7.6944453845163157,7.8355769639538,7.9375032651794557,1.2773176696491688,1.2773176696491688,1.277317669649169,1.2773176696491688,1.2773176696491688]
[{"$f":"ROW()","v":3230},null,"System Use Gas, Approved & Proposed by DBNGP",null,null,null,null,null,null,null,null,null,null,19.321693637662257,19.324000086087519,27.744245136948976,28.993297891204804,28.959753553965704,28.98102422095727,{"$f":"T3246/T$32*$X$32","v":22.721850488895114},24.092281836383656,23.947989984691986,26.597770326453603,27.322111738406218,35.814974375712033,34.310239412974717,34.75423446083073,35.253167126660365,35.79725600742065]
[{"$f":"ROW()","v":3231},null,"Total",null,null,null,null,null,38.408725723289628,39.578289064715079,41.833940790777703,42.091843718680664,41.646420378877536,{"$f":"SUM(N3225:N3230)","v":59.453002944751198},57.218737429645245,77.458769217570506,76.306221875972,73.867541988844849,74.571838200581212,{"$f":"SUM(T3225:T3230)","v":106.42446371534804},113.32025209093268,118.09867582727978,123.63149738385324,126.03561500340622,101.87763739800855,102.26132978712982,104.70428231380437,102.23979722908976,103.59473065534007]
[{"$f":"ROW()","v":3232},"Opex (Approved Modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3233},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N3225*$E$30/$M$30","v":7.4657037415778058},{"$f":"O3225*$E$30/$M$30","v":7.6111096766113784},7.7593476133791262,7.9104727094220433,8.0645411965581246,8.22161040180554,{"$f":"T3225*$E$30/$X$30","v":31.488104208416836},{"$f":"U3225*$E$30/$X$30","v":32.96548431372549},34.331112595419853,36.11356472795498,37.289051660516606]
[{"$f":"ROW()","v":3234},null,"Non-Field Expense (AA2,Other)",null,null,null,null,null,null,null,null,null,null,{"$f":"N3226*$E$30/$M$30","v":49.753752959003002},46.41942957186923,63.123913041129796,59.548572411890383,55.965247520415225,56.782040151666919,{"$f":"T3226*$E$30/$X$30","v":21.46207014028057},{"$f":"U3226*$E$30/$X$30","v":21.539150980392158},21.502543893129776,22.351604127579737,22.544300738007379]
[{"$f":"ROW()","v":3235},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"N3227*$E$30/$M$30","v":0},0,0,0,0,0,23.690595190380758,23.775431372549019,23.734515267175574,23.93218574108819,24.140442804428044]
[{"$f":"ROW()","v":3236},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N3228*$E$30/$M$30","v":0},0,0,0,0,0,{"$f":"T3228*$E$30/$X$30","v":13.084725450901802},13.131739214695765,13.109089694716735,13.219112569967562,13.334057195379586]
[{"$f":"ROW()","v":3237},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N3229*$E$30/$M$30","v":0},0,0,0,0,0,{"$f":"T3229*$E$30/$X$30","v":0},4.2366271774807034,8.2481047387527298,8.3993915425408812,8.508652024113033]
[{"$f":"ROW()","v":3238},null,"System Use Gas, Approved & Proposed by DBNGP",null,null,null,null,null,null,null,null,null,null,{"$f":"N3230*$E$30/$M$30","v":27.548984360866843},27.552272908588815,39.557907796034158,41.33881455494366,41.290986841735624,41.321314683760491,{"$f":"T3230*$E$30/$X$30","v":24.356817590494579},25.825859311695396,25.67118483598901,28.511632028910594,29.288093948365336]
[{"$f":"ROW()","v":3239},null,"Total",null,null,null,null,null,{"$f":"I3231/$H$32","v":64.648156173014684},{"$f":"J3231/$H$32","v":66.616722224787097},{"$f":"K3231/$H$32","v":70.413352347561627},{"$f":"L3231/$H$32","v":70.847445081610303},{"$f":"M3231/$H$32","v":70.097724878910697},{"$f":"SUM(N3233:N3238)","v":84.768441061447646},81.582812157069426,110.44116845054307,108.79785967625608,105.32077555870896,106.32496523723295,{"$f":"SUM(T3233:T3238)","v":114.08231258047454},121.47429237053854,126.59655102518367,132.52749073804193,135.10459837080998]
[{"$f":"ROW()","v":3240},"Opex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":3241},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,{"$f":"Y3225*Y$30/$X$30","v":29.712502401855012},{"$f":"Z3225*Z$30/$X$30","v":30.671942617101148},31.623536834424879,32.622711091245243,33.471544046315302,{"$f":"AD3249*AD$32","v":27.658466488098458},27.959977917766917,28.264776194240845,28.572897148208103,28.88437700095529]
[{"$f":"ROW()","v":3242},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.433000000000003,18.907,19.393000000000004,20.504999999999999,21.030999999999999,{"$f":"Y3226*Y$30/$X$30","v":14.985907992008906},14.842445354831934,15.157409934809266,15.89313192846617,16.650548121150969,{"$f":"AD3250*AD$32","v":11.916743753886918},12.02058580111062,12.125355621195594,12.23106172773862,12.337712714606266]
[{"$f":"ROW()","v":3243},null,"Field Expense (incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.346999999999998,20.87,21.405999999999999,21.955000000000005,22.52,{"$f":"Y3227*Y$30/$X$30","v":13.636507241663834},15.887081016020021,17.820067629440405,14.097494496958895,14.17935939526077,{"$f":"AD3251*AD$32","v":21.428769030374159},20.064463052608044,20.503191926345945,17.740581828622901,15.501342633307967]
[{"$f":"ROW()","v":3244},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.238,11.526999999130535,11.823000000054336,12.126999999643219,12.438999999820544,{"$f":"Y3228*Y$30/$X$30","v":7.4066689769372687},7.5480690210424344,7.6827357297140209,7.8241357738191883,7.9250671253014557,{"$f":"AD3252*AD$32","v":8.8301744530508071},8.8993632849776851,8.9690942459971286,9.0393715839616373,9.1101995800077678]
[{"$f":"ROW()","v":3245},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.7188982108694644,7.4389102979456636,7.7054659073567802,7.9375032651794566,{"$f":"Y3229*Y$30/$X$30","v":1.2961710669871638},1.3209161509932823,1.3444828976657766,1.3692279816718951,1.386891022635462,{"$f":"AD3253*AD$32","v":1.9165031034058624},1.931519863472599,1.9466542873628383,1.9619072970314695,1.9772798216573597]
[{"$f":"ROW()","v":3246},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,24.122,21.434999999999999,30.593,15.147,18.625,12.552,20.919194453798269,22.669859292538124,23.152669284093356,26.156109933578907,27.322111738406218,{"$f":"Y3230*Y$30/$X$30","v":36.343608683840621},35.481345370797648,36.581717269195444,37.789834133929283,38.86808596745648,24.32408836445854,25.10119985067988,25.89453698114313,26.473490225549579,26.752268602938972]
[{"$f":"ROW()","v":3247},null,"Total",null,null,null,null,null,null,null,null,null,null,61.554000000000002,60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T3241:T3246)","v":97.981194453798267},106.62975750253813,114.17657958209335,121.57857584057891,126.03561500340622,103.38136636329281,105.75179953078646,110.2099502952498,109.59653540609068,112.48149567812044,{"$f":"SUM(AD3241:AD3246)","v":96.074745193274737},95.977109770615741,97.703609256285475,96.019309811112308,94.563180353473626]
[{"$f":"ROW()","v":3248},"Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3249},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N3241/N$32","v":0},0,0,0,0,0,31.488104208416836,32.96548431372549,34.331112595419853,36.11356472795498,37.289051660516606,{"$f":"Y3241/Y$32","v":31.387207082686842},31.793753185612434,{"$f":"AA3241/AA$32","v":32.205565119721044},32.622711091245243,33.045260189866035,26.958452263654969,26.905254886064739,26.852162483380145,26.799174848453177,26.746291774544595]
[{"$f":"ROW()","v":3250},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,21.462070140280566,21.539150980392158,21.502543893129776,22.351604127579737,22.544300738007379,15.830568260649409,15.385300180476992,15.436380669805757,15.89313192846617,16.438491579771913,11.615140259696142,11.567138064625565,11.519356002381954,11.471793011526916,11.424448035851844]
[{"$f":"ROW()","v":3251},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,23.690595190380762,23.775431372549022,23.734515267175574,23.932185741088187,24.140442804428044,{"$f":"Y3243/Y$32","v":14.405110377103069},16.468142855142968,18.148044334276733,14.097494496958895,13.998775195242148,20.886423591951868,19.30757936112002,19.478485775038575,16.639298138808869,14.353899097561641]
[{"$f":"ROW()","v":3252},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,13.084725450901804,13.131739214695767,13.109089694716735,13.219112569967564,13.334057195379586,{"$f":"Y3244/Y$32","v":7.8241357738191883},7.8241357738191875,7.8241357738191875,7.8241357738191883,7.8241357738191892,8.6066896215937589,8.5636561734857892,8.5208378926183617,8.4782337031552704,8.4358425346394945]
[{"$f":"ROW()","v":3253},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,4.2366271774807034,8.2481047387527298,8.3993915425408812,8.508652024113033,{"$f":"Y3245/Y$32","v":1.3692279816718949},1.3692279816718949,1.3692279816718953,1.3692279816718951,1.3692279816718946,1.8679979039526866,1.8586579144329232,1.8493646248607585,1.8401178017364548,1.8309172127277726]
[{"$f":"ROW()","v":3254},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,33.456951496618736,28.793278634439293,39.914322338618526,19.059722044088179,22.95221504956816,15.068211512680532,24.356817590494579,25.825859311695393,25.67118483598901,28.511632028910594,29.288093948365336,{"$f":"Y3246/Y$32","v":38.392066627838915},36.779057378114963,37.25500040911929,37.789834133929283,38.373073321607741,{"$f":"AD3246/AD$32","v":23.708464650863707},24.154317357291067,24.600382811141053,24.830092997685824,24.772006737812962]
[{"$f":"ROW()","v":3255},null,"Total",null,null,null,null,null,null,null,null,null,null,85.374728149526149,81.88655309332492,95.612761032370813,90.432699799599192,121.61654758720979,81.283349388432029,{"$f":"SUM(T3249:T3254)","v":114.08231258047454},121.47429237053854,126.59655102518367,132.52749073804193,135.10459837080998,{"$f":"SUM(Y3249:Y3254)","v":109.20831610376932},109.61961735483845,112.23835428841392,109.59653540609068,111.04896404197893,{"$f":"SUM(AD3249:AD3254)","v":93.643168291713124},92.356603757020096,92.820589589420848,90.058710501366505,87.563405393138297]
[{"$f":"ROW()","v":3256},"Opex Adjustment [m$ OD] [DBNGP data base vs Halcrow]",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":3257},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3265*T$32/$S$32","v":0},{"$f":"U3265*U$32/$S$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3258},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3266*T$32/$S$32","v":-0.2350758620689655},-0.2402578951005459,-0.24685320986801185,-0.25109305507566854,-0.25533290028332528,{"$f":"Y3274*Y$32","v":0},0,0,0,0,{"$f":"AD3274*AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":3259},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3267*T$32/$S$32","v":-1.9538103448275859},-1.9968803123488357,-2.0516966346486076,-2.086935698984175,-2.1221747633197432,0,0,0,0,0,{"$f":"AD3275*AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":3260},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3268*T$32/$S$32","v":0},0,0,-0.11012853292792481,-0.1119881141593532,0,0,0,0,0,{"$f":"AD3276*AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":3261},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3277*T$32","v":0},{"$f":"U3277*U$32","v":-3.3933039908630875},-6.768928333483812,-7.0073620662958449,-7.2029584670145645,0,0,0,0,0,{"$f":"AD3277*AD$32","v":0},0,0,0,0]
[{"$f":"ROW()","v":3262},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3204","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD3204","v":0},0,0,0,0]
[{"$f":"ROW()","v":3263},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3257:N3262)","v":0},0,0,0,0,0,-2.1888862068965516,-5.6304421983124691,-9.0674781780004317,-9.4555193532836128,-9.6924542447769859,0,0,0,0,0,{"$f":"SUM(AD3257:AD3262)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3264},"Opex Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA3 [m$ 31/12/2010]"]
[{"$f":"ROW()","v":3265},null,"Wages and Salaries"]
[{"$f":"ROW()","v":3266},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001]
[{"$f":"ROW()","v":3267},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1.312-0.583","v":-1.895},-1.895,-1.895,-1.895,-1.895]
[{"$f":"ROW()","v":3268},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.1,-0.1]
[{"$f":"ROW()","v":3269},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.54850725896354868,1.2660037331225045,1.5723187689279294,1.9479615557966472]
[{"$f":"ROW()","v":3270},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.9554031112063148E-3,-1.0026387565230242E-2,-9.9562286318337252E-3,-1.7890973644012624,-1.781784129071595]
[{"$f":"ROW()","v":3271},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3265:T3270)","v":-2.1329554031112066},-1.5845191286016818,-0.86695249550932951,-2.4397785954733333,-2.0568225732749479]
[{"$f":"ROW()","v":3272},"Opex Adjustment(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3273},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N3257/N$32","v":0},0,0,0,0,0,{"$f":"T3265*$X$32/$S$32","v":0},{"$f":"U3265*$X$32/$S$32","v":0},0,0,0,{"$f":"Y3257/Y$32","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3274},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3266*$X$32/$S$32","v":-0.25533290028332528},-0.25533290028332528,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528]
[{"$f":"ROW()","v":3275},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3267*$X$32/$S$32","v":-2.1221747633197432},-2.1221747633197432,-2.1221747633197432,-2.1221747633197432,-2.1221747633197432]
[{"$f":"ROW()","v":3276},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3268*$X$32/$S$32","v":0},0,0,-0.1119881141593532,-0.1119881141593532]
[{"$f":"ROW()","v":3277},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-3.8657051346891254,-7.505243056782624,-7.6384190628853403,-7.7212525264491916,{"$f":"Y3222","v":0},0,0,0,0,{"$f":"AD3222","v":0},0,0,0,0]
[{"$f":"ROW()","v":3278},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T3262*T$33","v":0},0,0,0,{"$f":"X3262*X$33","v":0},{"$f":"Y3262*Y$33","v":0},{"$f":"Z3262*Z$33","v":0},0,0,0,{"$f":"AD3262*AD$33","v":0},{"$f":"AE3262*AE$33","v":0},0,0,0]
[{"$f":"ROW()","v":3279},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3273:N3278)","v":0},0,0,0,0,0,-2.3775076636030685,-6.2432127982921939,-9.8827507203856921,-10.127914840647762,-10.210748304211613,{"$f":"SUM(Y3273:Y3278)","v":0},0,0,0,0,{"$f":"SUM(AD3273:AD3278)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3280},"Actual & Modelled Opex",null,null,null,null,null,null,null,null,null,null,null,"AA2  Actual [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":3281},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N3241+N3257","v":0},0,0,0,0,0,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,29.712502401855012,30.671942617101148,31.623536834424879,32.622711091245243,33.471544046315302,{"$f":"AD3241+AD3257","v":27.658466488098458},27.959977917766917,28.264776194240845,28.572897148208103,28.88437700095529]
[{"$f":"ROW()","v":3282},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N3242+N3258","v":0},0,0,0,0,0,18.197924137931039,18.666742104899456,19.146146790131993,20.253906944924331,20.775667099716674,14.985907992008906,14.842445354831934,15.157409934809266,15.89313192846617,16.650548121150969,{"$f":"AD3242+AD3258","v":11.916743753886918},12.02058580111062,12.125355621195594,12.23106172773862,12.337712714606266]
[{"$f":"ROW()","v":3283},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N3243+N3259","v":0},0,0,0,0,0,18.393189655172414,18.873119687651165,19.354303365351392,19.868064301015831,20.397825236680255,13.636507241663834,15.887081016020021,17.820067629440405,14.097494496958895,14.17935939526077,{"$f":"AD3243+AD3259","v":21.428769030374159},20.064463052608044,20.503191926345945,17.740581828622901,15.501342633307967]
[{"$f":"ROW()","v":3284},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N3244+N3260","v":0},0,0,0,0,0,11.238,11.526999999130535,11.823000000054336,12.016871466715294,12.327011885661191,7.4066689769372687,7.5480690210424344,7.6827357297140209,7.8241357738191883,7.9250671253014557,{"$f":"AD3244+AD3260","v":8.8301744530508071},8.8993632849776851,8.9690942459971286,9.0393715839616373,9.1101995800077678]
[{"$f":"ROW()","v":3285},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N3245+N3261","v":0},0,0,0,0,0,0,0.32559422000637683,0.66998196446185165,0.69810384106093526,0.73454479816489204,1.2961710669871638,1.3209161509932823,1.3444828976657766,1.3692279816718951,1.386891022635462,{"$f":"AD3245+AD3261","v":1.9165031034058624},1.931519863472599,1.9466542873628383,1.9619072970314695,1.9772798216573597]
[{"$f":"ROW()","v":3286},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N3246+N3262","v":24.122},21.434999999999999,30.593,15.147,18.625,12.552,20.919194453798269,22.669859292538124,23.152669284093356,26.156109933578907,27.322111738406218,{"$f":"Y3246+Y3262","v":36.343608683840621},35.481345370797648,36.581717269195444,37.789834133929283,38.86808596745648,{"$f":"AD3246+AD3262","v":24.32408836445854},{"$f":"AE3246+AE3262","v":25.10119985067988},25.89453698114313,26.473490225549579,26.752268602938972]
[{"$f":"ROW()","v":3287},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N3247+N3263","v":61.554000000000002},60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T3281:T3286)","v":95.792308246901712},100.99931530422566,105.10910140409294,112.12305648729532,116.34316075862922,103.38136636329281,105.75179953078646,110.2099502952498,109.59653540609068,112.48149567812044,{"$f":"SUM(AD3281:AD3286)","v":96.074745193274737},95.977109770615741,97.703609256285475,96.019309811112308,94.563180353473626]
[{"$f":"ROW()","v":3288},"Actual & Modelled Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$32&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$32&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$32&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$32&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3289},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N3249+N3273","v":0},0,0,0,0,0,31.488104208416836,32.96548431372549,34.331112595419853,36.11356472795498,37.289051660516606,31.387207082686842,31.793753185612434,32.205565119721044,32.622711091245243,33.045260189866035,{"$f":"AD3249+AD3273","v":26.958452263654969},26.905254886064739,26.852162483380145,26.799174848453177,26.746291774544595]
[{"$f":"ROW()","v":3290},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N3250+N3274","v":0},0,0,0,0,0,21.206737239997242,21.283818080108833,21.247210992846451,22.096271227296413,22.288967837724055,15.830568260649409,15.385300180476992,15.436380669805757,15.89313192846617,16.438491579771913,{"$f":"AD3250+AD3274","v":11.615140259696142},11.567138064625565,11.519356002381954,11.471793011526916,11.424448035851844]
[{"$f":"ROW()","v":3291},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N3251+N3275","v":0},0,0,0,0,0,21.568420427061017,21.653256609229278,21.61234050385583,21.810010977768442,22.0182680411083,14.405110377103069,16.468142855142968,18.148044334276733,14.097494496958895,13.998775195242148,{"$f":"AD3251+AD3275","v":20.886423591951868},19.30757936112002,19.478485775038575,16.639298138808869,14.353899097561641]
[{"$f":"ROW()","v":3292},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N3252+N3276","v":0},0,0,0,0,0,13.084725450901804,13.131739214695767,13.109089694716735,13.107124455808211,13.222069081220233,7.8241357738191883,7.8241357738191875,7.8241357738191875,7.8241357738191883,7.8241357738191892,{"$f":"AD3252+AD3276","v":8.6066896215937589},8.5636561734857892,8.5208378926183617,8.4782337031552704,8.4358425346394945]
[{"$f":"ROW()","v":3293},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N3253+N3277","v":0},0,0,0,0,0,0,0.37092204279157803,0.74286168197010571,0.76097247965554082,0.78739949766384143,1.3692279816718949,1.3692279816718949,1.3692279816718953,1.3692279816718951,1.3692279816718946,{"$f":"AD3253+AD3277","v":1.8679979039526866},1.8586579144329232,1.8493646248607585,1.8401178017364548,1.8309172127277726]
[{"$f":"ROW()","v":3294},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N3254+N3278","v":33.456951496618736},28.793278634439293,39.914322338618526,19.059722044088179,22.95221504956816,15.068211512680532,24.356817590494579,25.825859311695393,25.67118483598901,28.511632028910594,29.288093948365336,38.392066627838915,36.779057378114963,37.25500040911929,37.789834133929283,38.373073321607741,{"$f":"AD3254+AD3278","v":23.708464650863707},24.154317357291067,24.600382811141053,24.830092997685824,24.772006737812962]
[{"$f":"ROW()","v":3295},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N3255+N3279","v":85.374728149526149},81.88655309332492,95.612761032370813,90.432699799599192,121.61654758720979,81.283349388432029,{"$f":"SUM(T3289:T3294)","v":111.70480491687147},115.23107957224634,116.71380030479799,122.39957589739419,124.89385006659839,109.20831610376932,109.61961735483845,112.23835428841392,109.59653540609068,111.04896404197893,{"$f":"SUM(AD3289:AD3294)","v":93.643168291713124},92.356603757020096,92.820589589420848,90.058710501366505,87.563405393138297]
["Hide"]
["Hide","Actual less Approved Opex (Excluding Fuel)(modelled)",null,null,null,null,null,null,null,null,"PV",null,null,{"$f":"\"AA2 Opex [m$ \"&$E$32&\"]\"","v":"AA2 Opex [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 Approved Opex [m$ \"&$E$32&\"]\"","v":"AA3 Approved Opex [m$ 31/12/2019]"},null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
["Hide",null,"AA3 Actual",null,null,null,null,null,null,null,{"$f":"NPV(WACC!$O$36,T3298:X3298)","v":307.65158811218305},null,null,{"$f":"N3295-N3302","v":51.917776652907413},{"$f":"O3295-O3302","v":53.093274458885631},55.698438693752287,71.372977755511016,98.664332537641627,66.215137875751495,80.852429040386724,73.23869248918372,69.587242527672302,72.317271218308989,65.660817980000004]
["Hide",null,"AA3 Approved",null,null,null,null,null,null,null,{"$f":"NPV(WACC!$O$36,T3299:X3299)","v":418.02003798023014},"Total",null,{"$f":"N3239-N3303","v":57.219456700580807},54.030539248480608,70.883260654508916,67.459045121312414,64.029788716973343,65.003650553472454,89.72549498997995,95.648433058843139,100.92536618919466,104.01585870913134,105.81650442244464]
["Hide",null,"Delta Opex Excl. Fuel",null,null,null,null,null,null,null,{"$f":"NPV(WACC!$O$37,T3300:X3300)","v":115.91850145965505},{"$f":"SUM(T3300:X3300)","v":134.47520411404199},null,{"$f":"N3299-N3298","v":5.3016800476733934},0.93726478959497683,15.184821960756629,-3.913932634198602,-34.634543820668284,-1.2114873222790408,8.8730659495932258,22.409740569659419,31.33812366152236,31.698587490822348,40.155686442444633]
["Hide","Actual less Approved System Use Gas (modelled)",null,null,null,null,null,null,null,null,"PV",null,null,{"$f":"\"AA2 Opex [m$ \"&$E$32&\"]\"","v":"AA2 Opex [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 Approved Opex [m$ \"&$E$32&\"]\"","v":"AA3 Approved Opex [m$ 31/12/2019]"},null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
["Hide",null,"AA3 Actual or after adjustment",null,null,null,null,null,null,null,{"$f":"NPV(WACC!$O$36,T3302:X3302)","v":57.490212457613069},null,null,{"$f":"N3294","v":33.456951496618736},{"$f":"O3294","v":28.793278634439293},39.914322338618526,19.059722044088179,22.95221504956816,15.068211512680532,13.411155789882494,9.9161225425745609,10.106216027546022,16.043732990000002,19.434124629999999]
["Hide",null,"AA3 Approved",null,null,null,null,null,null,null,{"$f":"NPV(WACC!$O$36,T3303:X3303)","v":112.53922774846009},"Total",null,{"$f":"N3238","v":27.548984360866843},27.552272908588815,39.557907796034158,41.33881455494366,41.290986841735624,41.321314683760491,24.356817590494579,25.825859311695396,25.67118483598901,28.511632028910594,29.288093948365336]
["Hide",null,"Delta Fuel Gas",null,null,null,null,null,null,null,{"$f":"NPV(WACC!$O$34,T3304:X3304)","v":56.374122137588671},{"$f":"SUM(T3304:X3304)","v":64.742235735451828},null,{"$f":"N3303-N3302","v":-5.9079671357518926},-1.2410057258504779,-0.35641454258436767,22.279092510855481,18.338771792167464,26.253103171079957,10.945661800612084,15.909736769120835,15.564968808442988,12.467899038910591,9.853969318365337]
["Hide"]

{"sheet":"Load","index":4,"n_rows":519,"n_cols":34,"rows_kept":519,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"}]
["Load"]
["Ref.",{"$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}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Full Haul Equivalent Capacity and throughput forecast"]
[{"$f":"ROW()","v":10},"Full Haul"]
[{"$f":"ROW()","v":11},null,"MDQ [TJ/d]",null,null,null,null,null,null,null,null,null,null,541.99,609.803,711.15699999999993,785.13300000000004,817.94,878.63999999999987,851.31,860.31,860.31,860.31,860.31,736.43004691994508,725.98004691994504,724.48004691994504,722.36004691994503,722.36004691994503,718.08404691994269,718.08404691994269,718.08404691994269,718.08404691994269,718.08404691994269]
[{"$f":"ROW()","v":12},null,"Throughput [TJ/d]",null,null,null,null,null,null,null,null,null,null,525.6,545.84042298387101,599.51402748207897,582.8725077926091,625.49015044802866,625.61981818181835,703.07361999999989,718.81721999999991,719.71722,725.84647266666479,732.52096124666491,620.21091612342241,610.56584589746808,614.22122292745587,618.01498711165596,621.60618902231772,589.34728886513471,589.3472888651346,589.34728886513471,589.3472888651346,589.34728886513471]
[{"$f":"ROW()","v":13},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"N12/N11","v":0.96975958966032583},0.89510944187527941,0.8430122005156091,0.74238696856788478,0.76471397712305134,0.71203202469932902,{"$f":"T12/T11","v":0.82587261984470983},{"$f":"U12/U11","v":0.83553279631760635},{"$f":"V12/V11","v":0.83657893085050739},{"$f":"W12/W11","v":0.84370340071214422},{"$f":"X12/X11","v":0.85146163737102321},{"$f":"Y12/Y11","v":0.84218578358854435},0.84102290205889929,0.84780971613884526,0.85554979092046457,0.86052127560593994,{"$f":"AD12/AD11","v":0.8207218798314837},0.82072187983148359,0.8207218798314837,0.82072187983148359,0.8207218798314837]
[{"$f":"ROW()","v":14},"FH Equivalent of Part Haul"]
[{"$f":"ROW()","v":15},null,"MDQ [TJ/d]",null,null,null,null,null,null,null,null,null,null,6.5584601715511077,7.1330190707648322,15.311325575411008,16.991709220872053,26.448638956397428,91.044430521801289,30.586565032165829,30.586565032165829,30.586565032165829,30.586565032165829,30.586565032165829,24.100691887926757,23.766099321808099,23.486865940821684,23.065707970843125,22.644550000864569,25.967246461758396,25.387843316654752,26.865701215153681,28.343559113652606,30.360737955682627]
[{"$f":"ROW()","v":16},null,"Throughput [TJ/d]",null,null,null,null,null,null,null,null,null,null,6.1217884917798422,5.8623330235882785,11.705541529664046,15.125614812383674,22.085112963843223,23.088254325037362,27.001643922801996,26.989835488205859,26.989835488205859,26.989835488205859,26.989835488205859,13.667047789891489,13.84066096346754,14.333870398778476,14.333870398778476,14.330556760714375,17.741304758659751,17.859073008340911,19.565088495317031,21.272246237024007,23.603946319415797]
[{"$f":"ROW()","v":17},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"N16/N15","v":0.93341856650049759},0.82185859387583193,0.76450216357899048,0.89017618038118662,0.83501888321180506,0.25359326421959111,{"$f":"T16/T15","v":0.88279425605347273},{"$f":"U16/U15","v":0.88240818999526316},{"$f":"V16/V15","v":0.88240818999526316},{"$f":"W16/W15","v":0.88240818999526316},{"$f":"X16/X15","v":0.88240818999526316},{"$f":"Y16/Y15","v":0.56708113831113693},0.58236990328350435,0.61029302227443161,0.62143639453415522,0.63284793736979683,{"$f":"AD16/AD15","v":0.68321856092008537},0.70344978837273386,0.72825527011672719,0.75051429327298314,0.77744969025029387]
[{"$f":"ROW()","v":18},"FH Equivalent of Back Haul"]
[{"$f":"ROW()","v":19},null,"MDQ [TJ/d]",null,null,null,null,null,null,null,null,null,null,11.614326804860614,13.010396854896355,13.507217083631163,13.326442816297353,13.326442816297353,13.326442816297353,11.724799366213961,11.724799366213961,11.724799366213961,11.724799366213961,11.724799366213961,18.273569399571123,18.408134267333811,18.408134267333811,18.408134267333811,18.408134267333811,18.088189563974268,17.289623445318085,17.289623445318085,17.893626304503218,17.893626304503218]
[{"$f":"ROW()","v":20},null,"Throughput [TJ/d]",null,null,null,null,null,null,null,null,null,null,4.3895553967119367,9.3919356683345256,10.000598213009292,5.6063731014960121,9.9715167824041,10.691971736110206,10.230988134858233,10.230988134858233,10.230988134858233,10.230988134858233,10.230988134858233,14.880986458013822,14.879555407889594,14.879555407889594,14.879555407889594,14.880986458013822,13.89414154396723,13.272188481399089,13.272188481399089,13.272188481399089,13.272188481399089]
[{"$f":"ROW()","v":21},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"N20/N19","v":0.37794316196397204},0.72187926110800749,0.74038924162465725,0.42069539327027244,0.74825044611376701,0.80231250630773243,{"$f":"T20/T19","v":0.8725938769016145},{"$f":"U20/U19","v":0.8725938769016145},{"$f":"V20/V19","v":0.8725938769016145},{"$f":"W20/W19","v":0.8725938769016145},{"$f":"X20/X19","v":0.8725938769016145},{"$f":"Y20/Y19","v":0.81434481313558127},0.80831415024466313,0.80831415024466313,0.80831415024466313,0.80839189034061454,{"$f":"AD20/AD19","v":0.7681333444027918},0.76763895543330118,0.76763895543330118,0.74172715220161545,0.74172715220161545]
[{"$f":"ROW()","v":22},"Total System"]
[{"$f":"ROW()","v":23},null,"MDQ [TJ/d]",null,null,null,null,null,null,null,null,null,null,{"$f":"N11+N15+N19","v":560.16278697641178},629.9464159256612,739.97554265904216,815.45115203716944,857.71508177269482,983.01087333809846,893.62136439837968,902.62136439837968,902.62136439837968,902.62136439837968,902.62136439837968,778.80430820744289,768.15428050908702,766.3750471281005,763.83388915812202,763.41273118814343,{"$f":"AD11+AD15+AD19","v":762.13948294567535},760.76151368191552,762.2393715804144,764.32123233809853,766.33841118012856]
[{"$f":"ROW()","v":24},null,"Throughput [TJ/d]",null,null,null,null,null,null,null,null,null,null,536.11134388849177,561.0946916757938,621.22016722475234,603.60449570648882,657.54678019427604,659.40004424296592,740.30625205766012,756.03804362306391,756.938043623064,763.0672962897288,769.74178486972892,648.75895037132773,639.28606226882516,643.43464873412393,647.22841291832401,650.81773224104586,{"$f":"AD12+AD16+AD20","v":620.98273516776169},620.47855035487464,622.18456584185083,623.89172358355768,626.22342366594967]
[{"$f":"ROW()","v":25},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"N24/N23","v":0.95706347574828676},0.89070225258969893,0.83951445880555453,0.74020926231884909,0.76662611415819093,0.67079628733279606,{"$f":"T24/T23","v":0.82843392240970293},{"$f":"U24/U23","v":0.83760264651721672},{"$f":"V24/V23","v":0.83859974234886703},{"$f":"W24/W23","v":0.84539024488782488},{"$f":"X24/X23","v":0.8527848057117301},{"$f":"Y24/Y23","v":0.83301921103205279},0.8322365421763247,0.83958193986784779,0.84734183977053235,0.85251097558740019,{"$f":"AD24/AD23","v":0.81478882680065112},0.81560191886140154,0.8162587620629248,0.81626899422254739,0.81716303728217432]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,"MDQ [TJ/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"N23*N$7","v":204459.41724639031},{"$f":"O23*O$7","v":229930.44181286634},270091.0730705504,298455.12164560403,313066.00484703359,358798.96876840596,326171.79800540861,330359.41936980694,329456.79800540861,329456.79800540861,329456.79800540861,285042.3768039241,280376.31238581677,279726.89220175671,278799.36954271456,279409.05961486051,{"$f":"AD23*AD$7","v":278180.9112751715},277677.95249389915,278217.37062685128,279741.57103574404,279713.52008074691]
[{"$f":"ROW()","v":28},null,"Throughput [TJ/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"N24*N$7","v":195680.64051929949},204799.56246166473,226745.3610370346,220919.24542857491,240004.57477091075,240681.01614868257,270211.78200104594,276709.92396604142,276282.38592241838,278519.56314575102,280955.75147745106,237445.77583590595,233339.41272812118,234853.64678795522,236238.37071518827,238199.2900002228,{"$f":"AD24*AD$7","v":226658.69833623301},226474.67087952924,227097.36653227554,228344.37083158211,228571.54963807162]
[{"$f":"ROW()","v":29}]
["Full Haul Capacity and throughput forecast [DBNGP Model]"]
[{"$f":"ROW()","v":31},"Contracted capacity [TJ/day]",null,"DBNGP km","ERA km","Selected","Delta"]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,null,1398.654,1399]
[{"$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}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]
[{"$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},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718.08404691994269,718.08404691994269,718.08404691994269,718.08404691994269,718.08404691994269]
[{"$f":"ROW()","v":89},"Throughput [TJ/day]"]
[{"$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}]
[{"$f":"ROW()","v":107}]
[{"$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}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},null,"Total Throughput",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N91:N128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,589.3472888651346,589.3472888651346,589.3472888651346,589.3472888651346,589.3472888651346]
[{"$f":"ROW()","v":147},"Load factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD130:AD144)","v":0},{"$f":"SUM(AE130:AE144)","v":0},0,0,0]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177}]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181}]
[{"$f":"ROW()","v":182}]
[{"$f":"ROW()","v":183}]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":186}]
[{"$f":"ROW()","v":187}]
[{"$f":"ROW()","v":188}]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192}]
[{"$f":"ROW()","v":193}]
[{"$f":"ROW()","v":194}]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196}]
[{"$f":"ROW()","v":197}]
[{"$f":"ROW()","v":198}]
[{"$f":"ROW()","v":199}]
[{"$f":"ROW()","v":200}]
[{"$f":"ROW()","v":201}]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204}]
[{"$f":"ROW()","v":205},"Chargeable FH Units"]
[{"$f":"ROW()","v":206}]
[{"$f":"ROW()","v":207}]
["Part Haul Capacity and throughput forecast"]
[{"$f":"ROW()","v":209},"Contracted capacity [TJ/day]",null,"DBNGP km","ERA km","Selected","Delta"]
[{"$f":"ROW()","v":210}]
[{"$f":"ROW()","v":211}]
[{"$f":"ROW()","v":212}]
[{"$f":"ROW()","v":213}]
[{"$f":"ROW()","v":214}]
[{"$f":"ROW()","v":215}]
[{"$f":"ROW()","v":216}]
[{"$f":"ROW()","v":217}]
[{"$f":"ROW()","v":218}]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":220}]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222}]
[{"$f":"ROW()","v":223}]
[{"$f":"ROW()","v":224}]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226}]
[{"$f":"ROW()","v":227}]
[{"$f":"ROW()","v":228}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":230}]
[{"$f":"ROW()","v":231}]
[{"$f":"ROW()","v":232}]
[{"$f":"ROW()","v":233}]
[{"$f":"ROW()","v":234}]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":236}]
[{"$f":"ROW()","v":237}]
[{"$f":"ROW()","v":238}]
[{"$f":"ROW()","v":239}]
[{"$f":"ROW()","v":240}]
[{"$f":"ROW()","v":241}]
[{"$f":"ROW()","v":242}]
[{"$f":"ROW()","v":243}]
[{"$f":"ROW()","v":244}]
[{"$f":"ROW()","v":245}]
[{"$f":"ROW()","v":246}]
[{"$f":"ROW()","v":247}]
[{"$f":"ROW()","v":248}]
[{"$f":"ROW()","v":249}]
[{"$f":"ROW()","v":250}]
[{"$f":"ROW()","v":251}]
[{"$f":"ROW()","v":252}]
[{"$f":"ROW()","v":253}]
[{"$f":"ROW()","v":254}]
[{"$f":"ROW()","v":255}]
[{"$f":"ROW()","v":256}]
[{"$f":"ROW()","v":257}]
[{"$f":"ROW()","v":258}]
[{"$f":"ROW()","v":259}]
[{"$f":"ROW()","v":260}]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":263}]
[{"$f":"ROW()","v":264}]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":266}]
[{"$f":"ROW()","v":267}]
[{"$f":"ROW()","v":268}]
[{"$f":"ROW()","v":269}]
[{"$f":"ROW()","v":270},"Throughput [TJ/day]"]
[{"$f":"ROW()","v":271}]
[{"$f":"ROW()","v":272}]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":274}]
[{"$f":"ROW()","v":275}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":277}]
[{"$f":"ROW()","v":278}," "]
[{"$f":"ROW()","v":279}]
[{"$f":"ROW()","v":280}]
[{"$f":"ROW()","v":281}]
[{"$f":"ROW()","v":282}]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284}]
[{"$f":"ROW()","v":285}]
[{"$f":"ROW()","v":286}]
[{"$f":"ROW()","v":287}]
[{"$f":"ROW()","v":288}]
[{"$f":"ROW()","v":289}]
[{"$f":"ROW()","v":290}]
[{"$f":"ROW()","v":291}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":293}]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296}]
[{"$f":"ROW()","v":297}]
[{"$f":"ROW()","v":298}]
[{"$f":"ROW()","v":299}]
[{"$f":"ROW()","v":300}]
[{"$f":"ROW()","v":301}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303}]
[{"$f":"ROW()","v":304}]
[{"$f":"ROW()","v":305}]
[{"$f":"ROW()","v":306}]
[{"$f":"ROW()","v":307}]
[{"$f":"ROW()","v":308}]
[{"$f":"ROW()","v":309}]
[{"$f":"ROW()","v":310}]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":312}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314}]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":316}]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318}]
[{"$f":"ROW()","v":319}]
[{"$f":"ROW()","v":320}]
[{"$f":"ROW()","v":321}]
[{"$f":"ROW()","v":322}]
[{"$f":"ROW()","v":323}]
[{"$f":"ROW()","v":324}]
[{"$f":"ROW()","v":325}]
[{"$f":"ROW()","v":326}]
[{"$f":"ROW()","v":327}]
[{"$f":"ROW()","v":328}]
[{"$f":"ROW()","v":329}]
[{"$f":"ROW()","v":330}]
[{"$f":"ROW()","v":331},"Load factor"]
[{"$f":"ROW()","v":332}]
[{"$f":"ROW()","v":333}]
[{"$f":"ROW()","v":334}]
[{"$f":"ROW()","v":335}]
[{"$f":"ROW()","v":336}]
[{"$f":"ROW()","v":337}]
[{"$f":"ROW()","v":338}]
[{"$f":"ROW()","v":339}]
[{"$f":"ROW()","v":340}]
[{"$f":"ROW()","v":341}]
[{"$f":"ROW()","v":342}]
[{"$f":"ROW()","v":343}]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":345}]
[{"$f":"ROW()","v":346}]
[{"$f":"ROW()","v":347}]
[{"$f":"ROW()","v":348}]
[{"$f":"ROW()","v":349}]
[{"$f":"ROW()","v":350}]
[{"$f":"ROW()","v":351}]
[{"$f":"ROW()","v":352}]
[{"$f":"ROW()","v":353}]
[{"$f":"ROW()","v":354}]
[{"$f":"ROW()","v":355}]
[{"$f":"ROW()","v":356}]
[{"$f":"ROW()","v":357}]
[{"$f":"ROW()","v":358}]
[{"$f":"ROW()","v":359}]
[{"$f":"ROW()","v":360}]
[{"$f":"ROW()","v":361}]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363}]
[{"$f":"ROW()","v":364}]
[{"$f":"ROW()","v":365}]
[{"$f":"ROW()","v":366}]
[{"$f":"ROW()","v":367}]
[{"$f":"ROW()","v":368}]
[{"$f":"ROW()","v":369}]
[{"$f":"ROW()","v":370}]
[{"$f":"ROW()","v":371}]
[{"$f":"ROW()","v":372}]
[{"$f":"ROW()","v":373}]
[{"$f":"ROW()","v":374}]
[{"$f":"ROW()","v":375}]
[{"$f":"ROW()","v":376}]
[{"$f":"ROW()","v":377}]
[{"$f":"ROW()","v":378}]
[{"$f":"ROW()","v":379}]
[{"$f":"ROW()","v":380}]
[{"$f":"ROW()","v":381}]
[{"$f":"ROW()","v":382}]
[{"$f":"ROW()","v":383}]
[{"$f":"ROW()","v":384}]
[{"$f":"ROW()","v":385}]
[{"$f":"ROW()","v":386}]
[{"$f":"ROW()","v":387}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389}]
[{"$f":"ROW()","v":390}]
[{"$f":"ROW()","v":391}]
[{"$f":"ROW()","v":392},"Chargeable PH Units"]
[{"$f":"ROW()","v":393}]
[{"$f":"ROW()","v":394}]
[{"$f":"ROW()","v":395}]
[{"$f":"ROW()","v":396}]
["Back Haul Capacity and throughput forecast."]
[{"$f":"ROW()","v":398}]
[{"$f":"ROW()","v":399}]
[{"$f":"ROW()","v":400}]
[{"$f":"ROW()","v":401}]
[{"$f":"ROW()","v":402}]
[{"$f":"ROW()","v":403}]
[{"$f":"ROW()","v":404}]
[{"$f":"ROW()","v":405}]
[{"$f":"ROW()","v":406}]
[{"$f":"ROW()","v":407}]
[{"$f":"ROW()","v":408}]
[{"$f":"ROW()","v":409}]
[{"$f":"ROW()","v":410}]
[{"$f":"ROW()","v":411}]
[{"$f":"ROW()","v":412}]
[{"$f":"ROW()","v":413}]
[{"$f":"ROW()","v":414}]
[{"$f":"ROW()","v":415}]
[{"$f":"ROW()","v":416}]
[{"$f":"ROW()","v":417}]
[{"$f":"ROW()","v":418}]
[{"$f":"ROW()","v":419}]
[{"$f":"ROW()","v":420}]
[{"$f":"ROW()","v":421}]
[{"$f":"ROW()","v":422}]
[{"$f":"ROW()","v":423}]
[{"$f":"ROW()","v":424}]
[{"$f":"ROW()","v":425}]
[{"$f":"ROW()","v":426}]
[{"$f":"ROW()","v":427}]
[{"$f":"ROW()","v":428}]
[{"$f":"ROW()","v":429}]
[{"$f":"ROW()","v":430}]
[{"$f":"ROW()","v":431}]
[{"$f":"ROW()","v":432}]
[{"$f":"ROW()","v":433}]
[{"$f":"ROW()","v":434}]
[{"$f":"ROW()","v":435}]
[{"$f":"ROW()","v":436}]
[{"$f":"ROW()","v":437}]
[{"$f":"ROW()","v":438}]
[{"$f":"ROW()","v":439}]
[{"$f":"ROW()","v":440}]
[{"$f":"ROW()","v":441}]
[{"$f":"ROW()","v":442}]
[{"$f":"ROW()","v":443}]
[{"$f":"ROW()","v":444}]
[{"$f":"ROW()","v":445}]
[{"$f":"ROW()","v":446}]
[{"$f":"ROW()","v":447}]
[{"$f":"ROW()","v":448}]
[{"$f":"ROW()","v":449}]
[{"$f":"ROW()","v":450}]
[{"$f":"ROW()","v":451}]
[{"$f":"ROW()","v":452}]
[{"$f":"ROW()","v":453}]
[{"$f":"ROW()","v":454}]
[{"$f":"ROW()","v":455}]
[{"$f":"ROW()","v":456}]
[{"$f":"ROW()","v":457}]
[{"$f":"ROW()","v":458}]
[{"$f":"ROW()","v":459}]
[{"$f":"ROW()","v":460}]
[{"$f":"ROW()","v":461}]
[{"$f":"ROW()","v":462}]
[{"$f":"ROW()","v":463}]
[{"$f":"ROW()","v":464}]
[{"$f":"ROW()","v":465}]
[{"$f":"ROW()","v":466}]
[{"$f":"ROW()","v":467}]
[{"$f":"ROW()","v":468}]
[{"$f":"ROW()","v":469}]
[{"$f":"ROW()","v":470}]
[{"$f":"ROW()","v":471}]
[{"$f":"ROW()","v":472}]
[{"$f":"ROW()","v":473}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475}]
[{"$f":"ROW()","v":476}]
[{"$f":"ROW()","v":477}]
[{"$f":"ROW()","v":478}]
[{"$f":"ROW()","v":479}]
[{"$f":"ROW()","v":480}]
[{"$f":"ROW()","v":481}]
[{"$f":"ROW()","v":482}]
[{"$f":"ROW()","v":483}]
[{"$f":"ROW()","v":484}]
[{"$f":"ROW()","v":485}]
[{"$f":"ROW()","v":486}]
[{"$f":"ROW()","v":487}]
[{"$f":"ROW()","v":488}]
[{"$f":"ROW()","v":489}]
[{"$f":"ROW()","v":490}]
[{"$f":"ROW()","v":491}]
[{"$f":"ROW()","v":492}]
[{"$f":"ROW()","v":493}]
[{"$f":"ROW()","v":494}]
[{"$f":"ROW()","v":495}]
[{"$f":"ROW()","v":496}]
[{"$f":"ROW()","v":497}]
[{"$f":"ROW()","v":498}]
[{"$f":"ROW()","v":499}]
[{"$f":"ROW()","v":500}]
[{"$f":"ROW()","v":501}]
[{"$f":"ROW()","v":502}]
[{"$f":"ROW()","v":503}]
[{"$f":"ROW()","v":504}]
[{"$f":"ROW()","v":505}]
[{"$f":"ROW()","v":506}]
[{"$f":"ROW()","v":507}]
[{"$f":"ROW()","v":508}]
[{"$f":"ROW()","v":509}]
[{"$f":"ROW()","v":510}]
[{"$f":"ROW()","v":511}]
[{"$f":"ROW()","v":512}]
[{"$f":"ROW()","v":513}]
[{"$f":"ROW()","v":514}]
[{"$f":"ROW()","v":515}]
[{"$f":"ROW()","v":516}]
[{"$f":"ROW()","v":517}]
[{"$f":"ROW()","v":518}]
[{"$f":"ROW()","v":519}]

{"sheet":"CoS_Tariff_Revenue","index":5,"n_rows":245,"n_cols":36,"rows_kept":245,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"}]
["CoS_Tariff_Revenue"]
["Ref.",{"$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}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Z5","v":"AA4"},{"$f":"AA5","v":"AA4"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Z6","v":2016},2016,{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"DATEVALUE(\"1/7/2016\")-DATEVALUE(\"1/1/2016\")","v":182},{"$f":"AA7-Y7","v":184},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},null,null,{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,{"$f":"Inputs!I$31","v":5.8017727639001038E-2},{"$f":"Inputs!J$31","v":3.1226199543031186E-2},{"$f":"Inputs!K$31","v":3.0280649926144765E-2},{"$f":"Inputs!L$31","v":2.3655913978494647E-2},{"$f":"Inputs!M$31","v":2.5910364145658171E-2},{"$f":"Inputs!N$31","v":2.7986348122866822E-2},{"$f":"Inputs!O$31","v":3.253652058432932E-2},{"$f":"Inputs!P$31","v":2.9581993569131715E-2},{"$f":"Inputs!Q$31","v":3.6851967520299844E-2},{"$f":"Inputs!R$31","v":2.108433734939763E-2},{"$f":"Inputs!S$31","v":2.6548672566371723E-2},{"$f":"Inputs!T$31","v":3.1034482758620641E-2},{"$f":"Inputs!U$31","v":2.2044088176352838E-2},{"$f":"Inputs!V$31","v":2.7450980392156765E-2},{"$f":"Inputs!W$31","v":1.7175572519083859E-2},{"$f":"Inputs!X$31","v":1.6885553470919357E-2},null,null,{"$f":"Inputs!Y$31","v":1.4760147601476037E-2},{"$f":"Inputs!Z$31","v":1.9090909090909047E-2},{"$f":"Inputs!AA$31","v":1.7841213202497874E-2},{"$f":"Inputs!AB$31","v":1.8404907975460238E-2},{"$f":"Inputs!AC$31","v":1.29E-2},{"$f":"Inputs!AD$31","v":1.29E-2},{"$f":"Inputs!AE$31","v":1.29E-2},{"$f":"Inputs!AF$31","v":1.29E-2},{"$f":"Inputs!AG$31","v":1.29E-2},{"$f":"Inputs!AH$31","v":1.29E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C32","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,{"$f":"Inputs!I$32","v":0.6285888897203723},{"$f":"Inputs!J$32","v":0.64821733182131314},{"$f":"Inputs!K$32","v":0.66784577392225386},{"$f":"Inputs!L$32","v":0.68364427610105993},{"$f":"Inputs!M$32","v":0.70135774824093333},{"$f":"Inputs!N$32","v":0.72098619034187394},{"$f":"Inputs!O$32","v":0.74444457236494954},{"$f":"Inputs!P$32","v":0.76646672691722451},{"$f":"Inputs!Q$32","v":0.79471253384296858},{"$f":"Inputs!R$32","v":0.81146852100230837},{"$f":"Inputs!S$32","v":0.83301193306431653},{"$f":"Inputs!T$32","v":0.85886402753872626},{"$f":"Inputs!U$32","v":0.87779690189328741},{"$f":"Inputs!V$32","v":0.90189328743545605},{"$f":"Inputs!W$32","v":0.91738382099827875},{"$f":"Inputs!X$32","v":0.93287435456110157},{"$f":"AA12","v":0.946643717728055},{"$f":"AA12","v":0.946643717728055},{"$f":"Inputs!Y$32","v":0.946643717728055},{"$f":"Inputs!Z$32","v":0.96471600688468151},{"$f":"Inputs!AA$32","v":0.98192771084337338},{"$f":"Inputs!AB$32","v":1},{"$f":"Inputs!AC$32","v":1.0128999999999999},{"$f":"Inputs!AD$32","v":1.0259664099999999},{"$f":"Inputs!AE$32","v":1.0392013766889998},{"$f":"Inputs!AF$32","v":1.0526070744482878},{"$f":"Inputs!AG$32","v":1.0661857057086706},{"$f":"Inputs!AH$32","v":1.0799395013123123}]
[{"$f":"ROW()","v":13},null,{"$f":"Inputs!C33","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,null,{"$f":"Inputs!I$33","v":1.5908648981130575},{"$f":"Inputs!J$33","v":1.542692475053504},{"$f":"Inputs!K$33","v":1.4973516926325767},{"$f":"Inputs!L$33","v":1.4627490274666977},{"$f":"Inputs!M$33","v":1.4258058779675389},{"$f":"Inputs!N$33","v":1.3869891176775861},{"$f":"Inputs!O$33","v":1.3432833512684532},{"$f":"Inputs!P$33","v":1.3046880769659244},{"$f":"Inputs!Q$33","v":1.2583166332665332},{"$f":"Inputs!R$33","v":1.2323336939365457},{"$f":"Inputs!S$33","v":1.200462994955428},{"$f":"Inputs!T$33","v":1.1643286573146294},{"$f":"Inputs!U$33","v":1.1392156862745098},{"$f":"Inputs!V$33","v":1.1087786259541985},{"$f":"Inputs!W$33","v":1.0900562851782365},{"$f":"Inputs!X$33","v":1.0719557195571956},{"$f":"AA13","v":1.0563636363636364},{"$f":"AA13","v":1.0563636363636364},{"$f":"Inputs!Y$33","v":1.0563636363636364},{"$f":"Inputs!Z$33","v":1.0365744870651206},{"$f":"Inputs!AA$33","v":1.0184049079754602},{"$f":"Inputs!AB$33","v":1},{"$f":"Inputs!AC$33","v":0.98726429065060728},{"$f":"Inputs!AD$33","v":0.97469077959384665},{"$f":"Inputs!AE$33","v":0.96227740111940641},{"$f":"Inputs!AF$33","v":0.95002211582526064},{"$f":"Inputs!AG$33","v":0.93792291028261499},{"$f":"Inputs!AH$33","v":0.92597779670511904}]
[{"$f":"ROW()","v":14},"Real Post Tax WACC"]
[{"$f":"ROW()","v":15},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$38","v":2.7097442985487108E-2},{"$f":"Inputs!AD$38","v":2.7097442985487108E-2},{"$f":"Inputs!AE$38","v":2.7097442985487108E-2},{"$f":"Inputs!AF$38","v":2.7097442985487108E-2},{"$f":"Inputs!AG$38","v":2.7097442985487108E-2},{"$f":"Inputs!AH$38","v":2.7097442985487108E-2}]
[{"$f":"ROW()","v":16},null,"Discounting Factor",null,null,null,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!AB$39","v":1},{"$f":"Inputs!AC$39","v":0.97361745648326958},{"$f":"Inputs!AD$39","v":0.94793095156895135},{"$f":"Inputs!AE$39","v":0.9229221219883279},{"$f":"Inputs!AF$39","v":0.89857308894241772},{"$f":"Inputs!AG$39","v":0.87486644532043156},{"$f":"Inputs!AH$39","v":0.85178524325543803}]
[{"$f":"ROW()","v":17},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":18},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$41","v":4.0347000000000001E-2},{"$f":"Inputs!AD$41","v":4.0347000000000001E-2},{"$f":"Inputs!AE$41","v":4.0347000000000001E-2},{"$f":"Inputs!AF$41","v":4.0347000000000001E-2},{"$f":"Inputs!AG$41","v":4.0347000000000001E-2},{"$f":"Inputs!AH$41","v":4.0347000000000001E-2}]
[{"$f":"ROW()","v":19},null,"Discounting Factor",null,null,null,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!AB$42","v":1},{"$f":"Inputs!AC$42","v":0.96121774754000355},{"$f":"Inputs!AD$42","v":0.92393955818587803},{"$f":"Inputs!AE$42","v":0.88810710098253576},{"$f":"Inputs!AF$42","v":0.85366430718071551},{"$f":"Inputs!AG$42","v":0.82055728250354509},{"$f":"Inputs!AH$42","v":0.78873422281560401}]
[{"$f":"ROW()","v":20}]
[{"$f":"\"Capital Base [m$ \"&Inputs!$E$32&\"]\"","v":"Capital Base [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":22},"Asset Account"]
[{"$f":"ROW()","v":23},null,"Opening Value",null,null,null,null,null,{"$f":"Asset!I29","v":2608.9030599474531},{"$f":"Asset!J29","v":2553.3906580496491},{"$f":"Asset!K29","v":2494.5216834368662},{"$f":"Asset!L29","v":2431.9566858055769},{"$f":"Asset!M29","v":2368.0681562586501},{"$f":"Asset!N29","v":2307.4842741960783},{"$f":"Asset!O29","v":2308.4711250279111},{"$f":"Asset!P29","v":2761.204847359676},{"$f":"Asset!Q29","v":2700.9883757162679},{"$f":"Asset!R29","v":3412.6202897491366},{"$f":"Asset!S29","v":3328.5112781998446},{"$f":"Asset!T29","v":4020.6779416960308},{"$f":"Asset!U29","v":4080.4618553600917},{"$f":"Asset!V29","v":4004.3455109399865},{"$f":"Asset!W29","v":3915.3511210644738},{"$f":"Asset!X29","v":3814.9193955462497},null,null,{"$f":"Asset!Y29","v":3726.3178197495763},{"$f":"Asset!Z29","v":3638.3014557096903},{"$f":"Asset!AA29","v":3554.1409844516593},{"$f":"Asset!AB29","v":3468.6613762807401},{"$f":"Asset!AC29","v":3393.6531025885338},{"$f":"Asset!AD29","v":3327.3889885999579},{"$f":"Asset!AE29","v":3241.398583281888},{"$f":"Asset!AF29","v":3161.6553162705541},{"$f":"Asset!AG29","v":3071.405378154077},{"$f":"Asset!AH29","v":2983.2187808221338}]
[{"$f":"ROW()","v":24},null,"Capex",null,null,null,null,null,{"$f":"Asset!I30","v":8.04897815446515},{"$f":"Asset!J30","v":5.0406118435918206},{"$f":"Asset!K30","v":1.8795542159800029},{"$f":"Asset!L30","v":1.1320969502062947},{"$f":"Asset!M30","v":4.814526421742789},{"$f":"Asset!N30","v":72.359768229766061},{"$f":"Asset!O30","v":516.15406237609022},{"$f":"Asset!P30","v":6.8182278975358344},{"$f":"Asset!Q30","v":789.48982014416629},{"$f":"Asset!R30","v":1.5795628996387823},{"$f":"Asset!S30","v":742.92622513033996},{"$f":"Asset!T30","v":170.31956584709496},{"$f":"Asset!U30","v":35.052405066841594},{"$f":"Asset!V30","v":23.03399318303255},{"$f":"Asset!W30","v":13.424318918481461},{"$f":"Asset!X30","v":24.077489203321033},null,null,{"$f":"Asset!Y30","v":17.336153403249536},{"$f":"Asset!Z30","v":23.854495134082867},{"$f":"Asset!AA30","v":23.273872380368669},{"$f":"Asset!AB30","v":27.411281606672283},{"$f":"Asset!AC30","v":26.31180351615691},{"$f":"Asset!AD30","v":37.951416588447799},{"$f":"Asset!AE30","v":28.4269496241652},{"$f":"Asset!AF30","v":18.581212664053773},{"$f":"Asset!AG30","v":20.511372458873065},{"$f":"Asset!AH30","v":26.463921555007779}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Asset!I32","v":-63.561380052269136},{"$f":"Asset!J32","v":-63.90958645637469},{"$f":"Asset!K32","v":-64.444551847269295},{"$f":"Asset!L32","v":-65.02062649713308},{"$f":"Asset!M32","v":-65.39840848431453},{"$f":"Asset!N32","v":-63.012453443392026},{"$f":"Asset!O32","v":-63.420340044325478},{"$f":"Asset!P32","v":-66.992654087573555},{"$f":"Asset!Q32","v":-77.826135779276413},{"$f":"Asset!R32","v":-85.587129436184853},{"$f":"Asset!S32","v":-87.618430525267499},{"$f":"Asset!T32","v":-105.38833006117862},{"$f":"Asset!U32","v":-110.7457826082594},{"$f":"Asset!V32","v":-111.18578750949177},{"$f":"Asset!W32","v":-111.47892913987896},{"$f":"Asset!X32","v":-111.84329824130019},null,null,{"$f":"Asset!Y32","v":-105.35251744313513},{"$f":"Asset!Z32","v":-108.01496639211406},{"$f":"Asset!AA32","v":-108.75348055128791},{"$f":"Asset!AB32","v":-102.41955529887851},{"$f":"Asset!AC32","v":-92.575917504732743},{"$f":"Asset!AD32","v":-123.94182190651782},{"$f":"Asset!AE32","v":-108.17021663549913},{"$f":"Asset!AF32","v":-108.83115078053058},{"$f":"Asset!AG32","v":-108.69796979081657},{"$f":"Asset!AH32","v":-109.45360361219008}]
[{"$f":"ROW()","v":26},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"Asset!I31","v":0},{"$f":"Asset!J31","v":0},{"$f":"Asset!K31","v":0},{"$f":"Asset!L31","v":0},{"$f":"Asset!M31","v":0},{"$f":"Asset!N31","v":-8.3604639545412152},{"$f":"Asset!O31","v":0},{"$f":"Asset!P31","v":-4.2045453370522311E-2},{"$f":"Asset!Q31","v":-3.1770332021406875E-2},{"$f":"Asset!R31","v":-0.10144501274603727},{"$f":"Asset!S31","v":-1.3294585694912096E-2},{"$f":"Asset!T31","v":-5.1473221218545682},{"$f":"Asset!U31","v":-0.42296687868703392},{"$f":"Asset!V31","v":-0.84259554905376055},{"$f":"Asset!W31","v":-2.3771152968265534},{"$f":"Asset!X31","v":-0.83576675869445138},null,null,{"$f":"Asset!Y31","v":0},{"$f":"Asset!Z31","v":0},{"$f":"Asset!AA31","v":0},{"$f":"Asset!AB31","v":0},{"$f":"Asset!AC31","v":0},{"$f":"Asset!AD31","v":0},{"$f":"Asset!AE31","v":0},{"$f":"Asset!AF31","v":0},{"$f":"Asset!AG31","v":0},{"$f":"Asset!AH31","v":0}]
[{"$f":"ROW()","v":27},null,"Closing Value",null,null,null,null,null,{"$f":"Asset!I33","v":2553.3906580496491},{"$f":"Asset!J33","v":2494.5216834368662},{"$f":"Asset!K33","v":2431.9566858055769},{"$f":"Asset!L33","v":2368.0681562586501},{"$f":"Asset!M33","v":2307.4842741960783},{"$f":"Asset!N33","v":2308.4711250279111},{"$f":"Asset!O33","v":2761.204847359676},{"$f":"Asset!P33","v":2700.9883757162679},{"$f":"Asset!Q33","v":3412.6202897491366},{"$f":"Asset!R33","v":3328.5112781998446},{"$f":"Asset!S33","v":4020.6779416960308},{"$f":"Asset!T33","v":4080.4618553600917},{"$f":"Asset!U33","v":4004.3455109399865},{"$f":"Asset!V33","v":3915.3511210644738},{"$f":"Asset!W33","v":3814.9193955462497},{"$f":"Asset!X33","v":3726.3178197495763},null,null,{"$f":"Asset!Y33","v":3638.3014557096903},{"$f":"Asset!Z33","v":3554.1409844516593},{"$f":"Asset!AA33","v":3468.6613762807401},{"$f":"Asset!AB33","v":3393.6531025885338},{"$f":"Asset!AC33","v":3327.3889885999579},{"$f":"Asset!AD33","v":3241.398583281888},{"$f":"Asset!AE33","v":3161.6553162705541},{"$f":"Asset!AF33","v":3071.405378154077},{"$f":"Asset!AG33","v":2983.2187808221338},{"$f":"Asset!AH33","v":2900.2290987649517}]
["Capital Base [m$ nominal]"]
[{"$f":"ROW()","v":29},"Asset Account"]
[{"$f":"ROW()","v":30},null,"Opening Value (start period)",null,null,null,null,null,{"$f":"H36","v":0},1605.0329987657997,1616.9921898078558,1624.171994977225,1618.9162404434164,1618.371974651526,1664.3758019480933,2055.5639618046998,2070.2177197767187,2712.0521175104618,2700.982124060331,3349.2727044412682,3504.5619033127118,3515.0020836134131,3531.2288940409367,3499.7453318866624,null,null,{"$f":"X36","v":3476.186330988417},3444.1752162484158,3428.7366984253958,3405.9747249021721,3393.6531025885338,{"$f":"AE36","v":3370.3123065528971},{"$f":"AF36","v":3325.5660678688041},{"$f":"AG36","v":3285.5965572844548},{"$f":"AH36","v":3232.9830295434999},3180.6652211142064]
[{"$f":"ROW()","v":31},null,"Inflation on Opening Value (start period)",null,null,null,null,null,{"$f":"I30*I$11","v":0},50.119080692610588,48.963574432881906,38.421272999461273,41.946709311208821,45.292321474889008,54.152997540143758,60.807679899045539,76.29159616916084,57.181821754738763,71.707490019300934,103.94294599990126,77.254871616112354,96.490253275661985,60.650877951084404,59.095136936172651,null,null,51.30902333562247,65.75243594656051,61.172822451836147,62.68665137856798,{"$f":"AE30*AE$11","v":43.778125023392086},{"$f":"AF30*AF$11","v":43.47702875453237},42.899802275507575,42.384195588969469,41.705481081111152,{"$f":"AJ30*AJ$11","v":41.030581352373261}]
[{"$f":"ROW()","v":32},null,"Opening Value (end period)",null,null,null,null,null,{"$f":"SUM(I30:I31)","v":0},1655.1520794584103,1665.9557642407376,1662.5932679766863,1660.8629497546253,1663.6642961264149,1718.5287994882372,2116.3716417037454,2146.5093159458797,2769.2339392652007,2772.6896140796321,3453.2156504411696,3581.8167749288241,3611.492336889075,3591.8797719920212,3558.8404688228352,null,null,3527.4953543240395,3509.9276521949764,3489.9095208772319,3468.6613762807401,{"$f":"SUM(AE30:AE31)","v":3437.4312276119258},{"$f":"SUM(AF30:AF31)","v":3413.7893353074296},3368.4658701443118,3327.9807528734241,3274.6885106246109,{"$f":"SUM(AJ30:AJ31)","v":3221.6958024665796}]
[{"$f":"ROW()","v":33},null,"Capex",null,null,null,null,null,{"$f":"I24*I$12","v":5.0594982414987797},3.26741196,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448200000005,627.41745540999989,1.2817655700000004,618.86641092000013,146.28134829208327,30.768892571582121,20.774203834611111,12.315252983736004,22.4612722,null,null,{"$f":"AA24*AA$12","v":16.411160708756015},23.012813292002487,22.85326022891622,27.411281606672283,26.651225781515333,{"$f":"AF24*AF$12","v":38.936878631664229},29.541325184501321,19.558715902011119,21.86893212011697,28.579434246883253]
[{"$f":"ROW()","v":34},null,"Depreciation",null,null,null,null,null,{"$f":"I25*I$12","v":-39.953977316150478},-41.427301610554736,-43.039021603512374,-44.450979133269939,-45.867680513099586,-45.431108752245912,-47.212927923537563,-51.347640306000322,-61.849405564355678,-69.45126134041405,-72.9871981839146,-90.514245611924494,-97.21230487127761,-100.27771541303561,-102.26896597513851,-104.3357446588377,null,null,-99.731298784379206,-104.20376706158335,-106.78805620397546,-102.41955529887851,-93.770146840543788,{"$f":"AF25*AF$12","v":-127.16014607028943},-112.41063804435805,-114.55643923193479,-115.89222163052152,-118.20327010178406]
[{"$f":"ROW()","v":35},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"I26*I$12","v":0},0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.524828106176466E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495231,-0.75993126971457914,-2.180727113956201,-0.77966537558071025,null,null,0,0,0,0,0,{"$f":"AF26*AF$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":36},null,"Closing Value",null,null,null,null,null,{"$f":"I27*I$12","v":1605.0329987657997},1616.9921898078558,1624.171994977225,1618.9162404434164,1618.371974651526,1664.3758019480933,2055.5639618046998,2070.2177197767187,2712.0521175104618,2700.982124060331,3349.2727044412682,3504.5619033127118,3515.0020836134131,3531.2288940409367,3499.7453318866624,3476.186330988417,null,null,3444.1752162484158,3428.7366984253958,3405.9747249021721,3393.6531025885338,3370.3123065528971,{"$f":"AF27*AF$12","v":3325.5660678688041},3285.5965572844548,3232.9830295434999,3180.6652211142064,3132.0719666116788]
[{"$f":"ROW()","v":37}]
["Cost of Service, Allowable Revenue [m$ nominal]"]
[{"$f":"ROW()","v":39},"Cost of Service",null,null,null,"PV",null,"based nominal post tax WACC"]
[{"$f":"ROW()","v":40},null,"OPEX"]
[{"$f":"ROW()","v":41},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AF$19:$AJ$19,AF41:AJ41)","v":109.6952282420301},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD$3286","v":24.32408836445854},{"$f":"Inputs!AE$3286","v":25.10119985067988},{"$f":"Inputs!AF$3286","v":25.89453698114313},{"$f":"Inputs!AG$3286","v":26.473490225549579},{"$f":"Inputs!AH$3286","v":26.752268602938972}]
[{"$f":"ROW()","v":42},null,"Opex; Other Expenses",null,null,{"$f":"SUMPRODUCT($AF$19:$AJ$19,AF42:AJ42)","v":301.09062649809255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD$3287-AF41","v":71.750656828816204},{"$f":"Inputs!AE$3287-AG41","v":70.875909919935864},{"$f":"Inputs!AF$3287-AH41","v":71.809072275142341},{"$f":"Inputs!AG$3287-AI41","v":69.545819585562725},{"$f":"Inputs!AH$3287-AJ41","v":67.810911750534657}]
[{"$f":"ROW()","v":43},null,"Depreciation",null,null,503.44088920465913,null,null,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$34","v":127.16014607028943},112.41063804435805,114.55643923193479,115.89222163052152,118.20327010178406]
[{"$f":"ROW()","v":44},null,"Inflationary Gains on RAB",null,null,-181.03560064924807,null,null,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$31","v":-43.47702875453237},-42.899802275507575,-42.384195588969469,-41.705481081111152,-41.030581352373261]
[{"$f":"ROW()","v":45},null,"Return on Asset",null,null,566.22041700738077,null,null,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$18*AF$30","v":135.98199063248975},134.17661414030263,132.5639642967559,130.4411662929916,{"$f":"AJ$18*AJ$30","v":128.33029967629489}]
[{"$f":"ROW()","v":46},null,"Tax",null,null,59.66728914442352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AD45","v":20.8442915791024},{"$f":"-Tax_CoRE!AE45","v":12.595400593858411},{"$f":"-Tax_CoRE!AF45","v":11.842150581401336},{"$f":"-Tax_CoRE!AG45","v":11.833781477349916},{"$f":"-Tax_CoRE!AH45","v":11.921432810461786}]
[{"$f":"ROW()","v":47},null,"Imputation Credits",null,null,-29.83364457221176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AD46","v":-10.4221457895512},{"$f":"-Tax_CoRE!AE46","v":-6.2977002969292055},{"$f":"-Tax_CoRE!AF46","v":-5.9210752907006681},{"$f":"-Tax_CoRE!AG46","v":-5.9168907386749581},{"$f":"-Tax_CoRE!AH46","v":-5.960716405230893}]
[{"$f":"ROW()","v":48},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":49},null,"Cost of Service",null,null,1329.2452048751265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF40:AF48)","v":326.16199893107273},{"$f":"SUM(AG40:AG48)","v":305.96225997669814},{"$f":"SUM(AH40:AH48)","v":308.36089248670731},{"$f":"SUM(AI40:AI48)","v":306.56410739218927},{"$f":"SUM(AJ40:AJ48)","v":306.02688518441022}]
[{"$f":"ROW()","v":50},null,"less non-reference cost of service",0.03,null,-39.877356146253788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AF49*$D50","v":-9.7848599679321815},{"$f":"-AG49*$D50","v":-9.178867799300944},-9.2508267746012187,-9.1969232217656778,-9.1808065555323068]
[{"$f":"ROW()","v":51},null,"add back SUG",{"$f":"D$50","v":0.03},null,3.2908568472609026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D50*Inputs!AD$3246","v":0.72972265093375621},{"$f":"$D50*Inputs!AE$3246","v":0.75303599552039635},{"$f":"$D50*Inputs!AF$3246","v":0.77683610943429382},{"$f":"$D50*Inputs!AG$3246","v":0.79420470676648736},{"$f":"$D50*Inputs!AH$3246","v":0.80256805808816911}]
[{"$f":"ROW()","v":52},null,"Rebatable Revenue",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE17","v":0},{"$f":"Inputs!AF17","v":0},{"$f":"Inputs!AG17","v":0},{"$f":"Inputs!AH17","v":0}]
[{"$f":"ROW()","v":53},null,"Total Unsmooth Revenue",null,null,1292.6587055761336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF49:AF52)","v":317.10686161407432},{"$f":"SUM(AG49:AG52)","v":297.53642817291762},299.88690182154039,298.16138887719006,297.64864668696612]
[{"$f":"ROW()","v":54},null,"Total Tariff Revenue",null,null,1292.6587055661339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF202","v":294.41596743658044},{"$f":"AG202","v":297.69562164781144},302.13876773419668,307.71323464291009,311.67550059678581]
[{"$f":"ROW()","v":55},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F53-F54,5)=0,\"OK\",F53-F54)","v":"OK"}]
[{"$f":"ROW()","v":56}]
["Hide","Cost of Service",null,null,null,"PV",null,"based real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV","PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AA59:AJ59)","v":109.6952282420301},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA41*AA$19","v":0},0,0,0,0,22.473987456732079,22.292553830570569,22.105241971772966,21.723015197861127,21.100429785093354]
["Hide",null,"Opex; Other Expenses",null,null,301.09062649809255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA42*AA$19","v":0},0,0,0,0,66.293270169962994,62.945398888493585,61.300841933049313,57.066328728611175,53.484786777975465]
["Hide",null,"Depreciation",null,null,503.44088920465913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA43*AA$19","v":0},0,0,0,0,117.48828917903492,99.832685873171968,97.792743330019348,95.096206444439304,93.230964377993573]
["Hide",null,"Inflationary Gains on RAB",null,null,-181.03560064924807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA44*AA$19","v":0},0,0,0,0,-40.170146738697355,-38.099619031625025,-36.181874962869557,-34.221736221419576,-32.36222369463654]
["Hide",null,"Return on Asset",null,null,566.22041700738077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA45*AA$19","v":0},0,0,0,0,125.6391403462188,119.16320380379649,113.16512473851922,107.0344489399702,101.218499178876]
["Hide",null,"Tax",null,null,59.66728914442352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA46*AA$19","v":0},0,0,0,0,{"$f":"AF46*AF$19","v":19.258865552293489},11.186064707125302,10.10922127160168,9.7102955707950347,9.4028420426080181]
["Hide",null,"Imputation Credits",null,null,-29.83364457221176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"AF47*AF$19","v":-9.6294327761467446},-5.5930323535626512,-5.0546106358008398,-4.8551477853975173,-4.7014210213040091]
["Hide",null,"Over Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA48*AA$19","v":0}]
["Hide",null,"Cost of Service",null,null,1329.2452048751265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA49*AA$19","v":0},{"$f":"AB49*AB$19","v":0},{"$f":"AC49*AC$19","v":0},{"$f":"AD49*AD$19","v":0},{"$f":"AE49*AE$19","v":0},{"$f":"AF49*AF$19","v":301.35397318939818},271.72725571797031,263.23668764629213,251.55341087485979,241.37387744660589]
["Hide",null,"less non-reference cost of service",{"$f":"D$50","v":0.03},null,-39.877356146253788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AF67*$D68","v":-9.0406191956819448},{"$f":"-AG67*$D68","v":-8.1518176715391082},{"$f":"-AH67*$D68","v":-7.8971006293887633},{"$f":"-AI67*$D68","v":-7.5466023262457931},{"$f":"-AJ67*$D68","v":-7.2412163233981763}]
["Hide",null,"add back SUG",0.03,null,3.2908568472609026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF51*AF$19","v":0.67421962370196242},0.66877661491711704,0.6631572591531889,0.65169045593583375,0.63301289355280055]
["Hide",null,"Rebatable Revenue",null,null,{"$f":"SUM(AA70:AJ70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA52*AA$19","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total Unsmooth Revenue",null,null,1292.6587055761336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF67:AF70)","v":292.98757361741821},{"$f":"SUM(AG67:AG70)","v":264.24421466134834},{"$f":"SUM(AH67:AH70)","v":256.00274427605655},{"$f":"SUM(AI67:AI70)","v":244.65849900454984},{"$f":"SUM(AJ67:AJ70)","v":234.76567401676053}]
["Hide",null,"Total Tariff Revenue",null,null,1292.6587055661339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA54*AA$19","v":0},0,0,0,0,272.02255887622198,264.38559551683164,257.92508183024813,252.49633560896203,245.82913373387018]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F71-F72,5)=0,\"OK\",F71-F72)","v":"OK"}]
["Hide"]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&Inputs!$E$32&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":76},"Cost of Service",null,null,null,"PV",null,"based on real post tax WACC"]
[{"$f":"ROW()","v":77},null,"OPEX"]
[{"$f":"ROW()","v":78},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AF$16:$AJ$16,AF78:AJ78)","v":109.69522824203013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD$3294","v":23.708464650863707},{"$f":"Inputs!AE$3294","v":24.154317357291067},{"$f":"Inputs!AF$3294","v":24.600382811141053},{"$f":"Inputs!AG$3294","v":24.830092997685824},{"$f":"Inputs!AH$3294","v":24.772006737812962}]
[{"$f":"ROW()","v":79},null,"Opex; Other Expenses",null,null,{"$f":"SUMPRODUCT($AF$16:$AJ$16,AF79:AJ79)","v":301.0906264980926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD$3295-AF78","v":69.93470364084942},{"$f":"Inputs!AE$3295-AG78","v":68.202286399729033},{"$f":"Inputs!AF$3295-AH78","v":68.220206778279788},{"$f":"Inputs!AG$3295-AI78","v":65.228617503680681},{"$f":"Inputs!AH$3295-AJ78","v":62.791398655325338}]
[{"$f":"ROW()","v":80},null,"Depreciation",null,null,503.44088920465924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AF25","v":123.94182190651782},{"$f":"-AG25","v":108.17021663549913},{"$f":"-AH25","v":108.83115078053058},{"$f":"-AI25","v":108.69796979081657},{"$f":"-AJ25","v":109.45360361219008}]
[{"$f":"ROW()","v":81},null,"Return on Asset",null,null,385.18481635813123,null,null,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$15*AF$23","v":90.163733409124973},87.833613303719645,85.672774672403548,83.227232119848566,{"$f":"AJ$15*AJ$23","v":80.837600826562138}]
[{"$f":"ROW()","v":82},null,"Tax",null,null,59.667289144423535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF46*AF$13","v":20.316738809316771},12.120269349515899,11.250304951264237,11.099174762884536,11.038982087399519]
[{"$f":"ROW()","v":83},null,"Imputation Credits",null,null,-29.833644572211767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10.158369404658385,-6.0601346747579496,-5.6251524756321185,-5.5495873814422678,-5.5194910436997597]
[{"$f":"ROW()","v":84},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":85},null,"Cost of Service",null,null,1329.2452048751252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF77:AF84)","v":317.90709301201429},{"$f":"SUM(AG77:AG84)","v":294.42056837099688},{"$f":"SUM(AH77:AH84)","v":292.94966751798711},{"$f":"SUM(AI77:AI84)","v":287.53349979347394},{"$f":"SUM(AJ77:AJ84)","v":283.37410087559027}]
[{"$f":"ROW()","v":86},null,"less non-reference cost of service",{"$f":"D$50","v":0.03},null,-39.877356146253746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AF85*$D86","v":-9.537212790360428},{"$f":"-AG85*$D86","v":-8.8326170511299065},{"$f":"-AH85*$D86","v":-8.7884900255396126},{"$f":"-AI85*$D86","v":-8.6260049938042176},{"$f":"-AJ85*$D86","v":-8.5012230262677075}]
[{"$f":"ROW()","v":87},null,"add back SUG",0.03,null,3.2908568472609034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D87*Inputs!AD$3254","v":0.71125393952591121},{"$f":"$D87*Inputs!AE$3254","v":0.72462952071873199},{"$f":"$D87*Inputs!AF$3254","v":0.73801148433423158},{"$f":"$D87*Inputs!AG$3254","v":0.74490278993057468},{"$f":"$D87*Inputs!AH$3254","v":0.74316020213438883}]
[{"$f":"ROW()","v":88},null,"Rebatable Revenue",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG52*AG$13","v":0},{"$f":"AH52*AH$13","v":0},{"$f":"AI52*AI$13","v":0},{"$f":"AJ52*AJ$13","v":0}]
[{"$f":"ROW()","v":89},null,"Total Unsmooth Revenue",null,null,1292.6587055761322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF85:AF88)","v":309.08113416117976},{"$f":"SUM(AG85:AG88)","v":286.31258084058572},{"$f":"SUM(AH85:AH88)","v":284.89918897678172},{"$f":"SUM(AI85:AI88)","v":279.6523975896003},{"$f":"SUM(AJ85:AJ88)","v":275.61603805145694}]
[{"$f":"ROW()","v":90},null,"Total Tariff Revenue",null,null,1292.6587055661341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF212","v":286.96452882563722},{"$f":"AG212","v":286.46576912388201},287.03851139567848,288.6112925687554,288.60459332957669]
[{"$f":"ROW()","v":91},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F89-F90,5)=0,\"OK\",F89-F90)","v":"OK"}]
[{"$f":"ROW()","v":92}]
["Hide","Cost of Service",null,null,null,"PV",null,"based on real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV","PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AF95:AJ95)","v":109.69522824203013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA78*AA$16","v":0},0,0,0,null,22.473987456732079,22.292553830570572,22.105241971772973,21.723015197861137,21.100429785093365]
["Hide",null,"Opex; Other Expenses",null,null,{"$f":"SUM(AF96:AJ96)","v":301.0906264980926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA79*AA$16","v":0},0,0,0,null,66.293270169962994,62.945398888493592,61.300841933049334,57.066328728611197,53.484786777975479]
["Hide",null,"Depreciation",null,null,503.44088920465924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA80*AA$16","v":0},0,0,0,null,117.48828917903494,99.832685873171982,97.792743330019377,95.096206444439346,93.230964377993615]
["Hide",null,"Return on Asset",null,null,385.18481635813123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA81*AA$16","v":0},0,0,0,null,85.468993607521085,81.063584772171168,76.983249775649384,72.812712718550358,68.856275484239234]
["Hide",null,"Tax",null,null,59.667289144423535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA82*AA$16","v":0},0,0,0,null,{"$f":"AF82*AF$16","v":19.258865552293489},11.186064707125304,10.109221271601681,9.7102955707950382,9.4028420426080235]
["Hide",null,"Imputation Credits",null,null,-29.833644572211767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,{"$f":"AF83*AF$16","v":-9.6294327761467446},-5.593032353562652,-5.0546106358008407,-4.8551477853975191,-4.7014210213040117]
["Hide",null,"Over Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA84*AA$16","v":0}]
["Hide",null,"Cost of Service",null,null,1329.2452048751252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA85*AA$16","v":0},{"$f":"AB85*AB$16","v":0},{"$f":"AC85*AC$16","v":0},{"$f":"AD85*AD$16","v":0},null,{"$f":"AF85*AF$16","v":301.35397318939783},271.72725571797002,263.23668764629195,251.55341087485959,241.37387744660569]
["Hide",null,"less non-reference cost of service",{"$f":"D$50","v":0.03},null,-39.877356146253753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AF102*$D103","v":-9.0406191956819342},{"$f":"-AG102*$D103","v":-8.1518176715391011},{"$f":"-AH102*$D103","v":-7.897100629388758},{"$f":"-AI102*$D103","v":-7.5466023262457878},{"$f":"-AJ102*$D103","v":-7.2412163233981701}]
["Hide",null,"add back SUG",0.03,null,3.2908568472609034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF87*AF$16","v":0.67421962370196242},0.66877661491711715,0.66315725915318924,0.65169045593583408,0.63301289355280088]
["Hide",null,"Rebatable Revenue",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA88*AA$16","v":0},{"$f":"AB88*AB$16","v":0},{"$f":"AC88*AC$16","v":0},{"$f":"AD88*AD$16","v":0},null,{"$f":"AF88*AF$16","v":0},{"$f":"AG88*AG$16","v":0},{"$f":"AH88*AH$16","v":0},{"$f":"AI88*AI$16","v":0},{"$f":"AJ88*AJ$16","v":0}]
["Hide",null,"Total Unsmooth Revenue",null,null,1292.6587055761322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF102:AF105)","v":292.98757361741787},{"$f":"SUM(AG102:AG105)","v":264.24421466134805},{"$f":"SUM(AH102:AH105)","v":256.00274427605638},{"$f":"SUM(AI102:AI105)","v":244.65849900454964},{"$f":"SUM(AJ102:AJ105)","v":234.76567401676033}]
["Hide",null,"Total Tariff Revenue",null,null,1292.6587055661341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA90*AA$16","v":0},{"$f":"AB90*AB$16","v":0},0,0,null,{"$f":"AF90*AF$16","v":272.02255887622204},264.38559551683159,257.92508183024819,252.49633560896211,245.82913373387024]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F106-F107,5)=0,\"OK\",F106-F107)","v":"OK"}]
["Hide"]
["Credit Foncier Check"]
[{"$f":"ROW()","v":111},"Net Cash Flow",null,null,null,"PV",null,"based nominal post tax WACC"]
[{"$f":"ROW()","v":112},null,"Total Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AE$19:$AJ$19,AE112:AJ112)","v":1292.6587055661339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$54","v":294.41596743658044},297.69562164781144,302.13876773419668,307.71323464291009,311.67550059678581]
[{"$f":"ROW()","v":113},null,"Opex",null,null,-410.78585474012255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AF41+AF42)","v":-96.074745193274737},{"$f":"-(AG41+AG42)","v":-95.977109770615741},{"$f":"-(AH41+AH42)","v":-97.703609256285475},{"$f":"-(AI41+AI42)","v":-96.019309811112308},{"$f":"-(AJ41+AJ42)","v":-94.563180353473626}]
[{"$f":"ROW()","v":114},null,"Tax",null,null,-59.66728914442352,null,null,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$46","v":-20.8442915791024},-12.595400593858411,-11.842150581401336,-11.833781477349916,-11.921432810461786]
[{"$f":"ROW()","v":115},null,"Imputation Credits",null,null,29.83364457221176,null,null,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$47","v":10.4221457895512},6.2977002969292055,5.9210752907006681,5.9168907386749581,5.960716405230893]
[{"$f":"ROW()","v":116},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":117},null,"Asset Opening Value",null,null,{"$f":"SUMPRODUCT($AE$19:$AJ$19,AE117:AJ117)","v":-3239.6040038111296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE36","v":-3370.3123065528971}]
[{"$f":"ROW()","v":118},null,"Capex",null,null,{"$f":"SUMPRODUCT($AE$19:$AJ$19,AE118:AJ118)","v":-119.3940501396644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AF$33","v":-38.936878631664229},-29.541325184501321,-19.558715902011119,-21.86893212011697,-28.579434246883253]
[{"$f":"ROW()","v":119},null,"Asset Residual Value",null,null,2470.372348388003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ36","v":3132.0719666116788}]
[{"$f":"ROW()","v":120},null,"non-reference cost of service",null,null,39.877356146253788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AF50","v":9.7848599679321815},9.178867799300944,9.2508267746012187,9.1969232217656778,9.1808065555323068]
[{"$f":"ROW()","v":121},null,"SUG",null,null,-3.2908568472609026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.72972265093375621,-0.75303599552039635,-0.77683610943429382,-0.79420470676648736,-0.80256805808816911]
[{"$f":"ROW()","v":122},null,"Net Cash Flow (should be 0)",null,null,{"$f":"SUMPRODUCT($AE$19:$AJ$19,AE122:AJ122)","v":-9.9985300039406866E-9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE112:AE121)","v":-3370.3123065528971},{"$f":"SUM(AF112:AF121)","v":158.03733513908873},174.3053181995457,187.42935795036632,192.31082048800505,3323.0223747003211]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},null,null,null,null,"IRR","Check"]
[{"$f":"ROW()","v":125},null,"Net Cash Flow [m$ OD]",null,"Nominal IRR",{"$f":"IRR(AE125:AJ125,0.05)","v":4.0346999999282263E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F125-WACC!$O$36)<0.00001,\"OK\",\"Check\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE122","v":-3370.3123065528971},{"$f":"AF122","v":158.03733513908873},174.3053181995457,187.42935795036632,192.31082048800505,3323.0223747003211]
[{"$f":"ROW()","v":126},null,{"$f":"\"Net Cash Flow [m$ \"&Inputs!$E$32&\"]\"","v":"Net Cash Flow [m$ 31/12/2019]"},null,"Real IRR",{"$f":"IRR(AE126:AJ126,0.05)","v":2.7097442984787223E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F126-WACC!$O$37)<0.00001,\"OK\",\"Check\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE125*AE$13","v":-3327.3889885999579},{"$f":"AF125*AF$13","v":154.0375333916524},167.73006859835002,178.06203520777714,180.37272443094724,3077.0449369268158]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131},null,"Credit Foncier Check",null,null,"(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Revenue Building Block",null,null,"(B)","(A + B)"]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference"]
[{"$f":"ROW()","v":133},null,null,null,null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","(should be 0)"]
[{"$f":"ROW()","v":134},null,"Total Smoothed Revenue",null,null,{"$f":"F112","v":1292.6587055661339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unsmoothed Revenue",null,null,{"$f":"-F53","v":-1292.6587055761336},{"$f":"ROUND(AH134+F134,0.000001)","v":0}]
[{"$f":"ROW()","v":135}]
[{"$f":"ROW()","v":136},null,"Asset Opening Value",null,null,{"$f":"F117","v":-3239.6040038111296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Asset",null,null,{"$f":"F45","v":566.22041700738077}]
[{"$f":"ROW()","v":137},null,"Capex",null,null,{"$f":"F118","v":-119.3940501396644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflationary gains",null,null,{"$f":"F44","v":-181.03560064924807}]
[{"$f":"ROW()","v":138},null,"Asset Residual Value",null,null,{"$f":"F119","v":2470.372348388003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"F43","v":503.44088920465913}]
[{"$f":"ROW()","v":139},null,null,null,null,{"$f":"SUM(F136:F138)","v":-888.62570556279115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH136:AH138)","v":888.62570556279184},{"$f":"ROUND(AH139+F139,0.000001)","v":0}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,"Opex",null,null,{"$f":"F113","v":-410.78585474012255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex",null,null,{"$f":"F41+F42","v":410.78585474012266},{"$f":"ROUND(AH141+F141,0.000001)","v":0}]
[{"$f":"ROW()","v":142},null,"Tax",null,null,{"$f":"F114","v":-59.66728914442352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"F46","v":59.66728914442352},0]
[{"$f":"ROW()","v":143},null,"Imputation Credits",null,null,{"$f":"F115","v":29.83364457221176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputation Credits",null,null,{"$f":"F47","v":-29.83364457221176},0]
[{"$f":"ROW()","v":144},null,"Over Depreciation",null,null,{"$f":"F116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over Depreciation",null,null,{"$f":"F48","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,{"$f":"SUM(F141:F144)","v":-440.61949931233431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH141:AH144)","v":440.61949931233443},0]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},null,"non-reference cost of service",null,null,{"$f":"F120","v":39.877356146253788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-reference cost of service",null,null,{"$f":"F50","v":-39.877356146253788},0]
[{"$f":"ROW()","v":148},null,"SUG",null,null,{"$f":"F121","v":-3.2908568472609026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUG",null,null,{"$f":"F51","v":3.2908568472609026},0]
[{"$f":"ROW()","v":149},null,null,null,null,{"$f":"SUM(F147:F148)","v":36.586499298992884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH147:AH148)","v":-36.586499298992884},{"$f":"ROUND(AH149+F149,0.000001)","v":0}]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151},null,"Net Cash Flow (should be 0)",null,null,{"$f":"ROUND(F134+F139+F145+F149,0.00001)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AH134+AH139+AH145+AH149,0.00001)","v":0},{"$f":"ROUND(AH151+F151,0.000001)","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153}]
["Financability metrics"]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":156},null,"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_CoRE!AD21","v":1853.6717686040936},{"$f":"Tax_CoRE!AE21","v":1829.0613373278425},{"$f":"Tax_CoRE!AF21","v":1807.0781065064502},{"$f":"Tax_CoRE!AG21","v":1778.1406662489251},{"$f":"Tax_CoRE!AH21","v":1749.3658716128136}]
[{"$f":"ROW()","v":157},null,"Smoothed Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF54","v":294.41596743658044},{"$f":"AG54","v":297.69562164781144},{"$f":"AH54","v":302.13876773419668},{"$f":"AI54","v":307.71323464291009},{"$f":"AJ54","v":311.67550059678581}]
[{"$f":"ROW()","v":158},null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AD38","v":61.05994805781885},{"$f":"-Tax_CoRE!AE38","v":60.249280451579139},{"$f":"-Tax_CoRE!AF38","v":59.525152828322476},{"$f":"-Tax_CoRE!AG38","v":58.571953546239598},{"$f":"-Tax_CoRE!AH38","v":57.624111810926088}]
[{"$f":"ROW()","v":159},null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF41:AF42)","v":96.074745193274737},{"$f":"SUM(AG41:AG42)","v":95.977109770615741},{"$f":"SUM(AH41:AH42)","v":97.703609256285475},{"$f":"SUM(AI41:AI42)","v":96.019309811112308},{"$f":"SUM(AJ41:AJ42)","v":94.563180353473626}]
[{"$f":"ROW()","v":160},null,"Tax (gross)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF46","v":20.8442915791024},{"$f":"AG46","v":12.595400593858411},{"$f":"AH46","v":11.842150581401336},{"$f":"AI46","v":11.833781477349916},{"$f":"AJ46","v":11.921432810461786}]
[{"$f":"ROW()","v":161},null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF157-AF158-AF159-AF160","v":116.43698260638446},{"$f":"AG157-AG158-AG159-AG160","v":128.87383083175814},133.06785506818741,141.28818980820824,147.56677562192431]
[{"$f":"ROW()","v":162},null,"FFO + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF161+AF158","v":177.49693066420332},{"$f":"AG161+AG158","v":189.12311128333727},192.5930078965099,199.86014335444784,205.19088743285039]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":164},null,"FFO/debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF161/AF156","v":6.2814239596510266E-2},{"$f":"AG161/AG156","v":7.0458998942067017E-2},7.3637024647175892E-2,7.9458387342471959E-2,8.4354438380506602E-2]
[{"$f":"ROW()","v":165},null,"FFO Interest Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF162/AF158","v":2.9069289494994006},{"$f":"AG162/AG158","v":3.139010289680237},3.235489515700543,3.4122157663166957,3.5608511955223614]
[{"$f":"ROW()","v":166}]
[{"$f":"\"Cost of Service Tariff [m$ \"&Inputs!$E$32&\"] (Not used for Reference Tariff)\"","v":"Cost of Service Tariff [m$ 31/12/2019] (Not used for Reference Tariff)"}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169},{"$f":"\"Cost of Service Tariff [$/TJ OD]\"","v":"Cost of Service Tariff [$/TJ OD]"}]
[{"$f":"ROW()","v":170},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*((AF49-AF41)/AF$7)/AF186","v":1.0850417779674382},{"$f":"1000*((AG49-AG41)/AG$7)/AG186","v":1.0114633070560004},{"$f":"1000*((AH49-AH41)/AH$7)/AH186","v":1.0152721768203745},{"$f":"1000*((AI49-AI41)/AI$7)/AI186","v":1.0012477449440327},{"$f":"1000*((AJ49-AJ41)/AJ$7)/AJ186","v":0.99843088207123865}]
[{"$f":"ROW()","v":171},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*(AF41/AF$7)/AF187","v":0.1073159271760018},{"$f":"1000*(AG41/AG$7)/AG187","v":0.11083446883131663},{"$f":"1000*(AH41/AH$7)/AH187","v":0.11402394213788888},{"$f":"1000*(AI41/AI$7)/AI187","v":0.11593668864767151},{"$f":"1000*(AJ41/AJ$7)/AJ187","v":0.11704111314509384}]
[{"$f":"ROW()","v":172},null,"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,{"$f":"SUM(AF170:AF171)","v":1.19235770514344},1.1222977758873169,1.1292961189582633,1.1171844335917043,1.1154719952163326]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174},{"$f":"\"Cost of Service Tariff [$/TJ \"&Inputs!$E$32&\"]\"","v":"Cost of Service Tariff [$/TJ 31/12/2019]"}]
[{"$f":"ROW()","v":175},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*((AF85-AF78)/AF$7)/AF186","v":1.0575802164589743},{"$f":"1000*((AG85-AG78)/AG$7)/AG186","v":0.97330828244148693},{"$f":"1000*((AH85-AH78)/AH$7)/AH186","v":0.96453102156140935},{"$f":"1000*((AI85-AI78)/AI$7)/AI186","v":0.93909319885181131},{"$f":"1000*((AJ85-AJ78)/AJ$7)/AJ186","v":0.9245248283426728}]
[{"$f":"ROW()","v":176},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*(AF78/AF$7)/AF187","v":0.10459984472201365},{"$f":"1000*(AG78/AG$7)/AG187","v":0.10665350462144922},{"$f":"1000*(AH78/AH$7)/AH187","v":0.10832526676457428},{"$f":"1000*(AI78/AI$7)/AI187","v":0.10873967642495348},{"$f":"1000*(AJ78/AJ$7)/AJ187","v":0.10837747207400854}]
[{"$f":"ROW()","v":177},null,"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,{"$f":"SUM(AF175:AF176)","v":1.1621800611809878},1.0799617870629361,1.0728562883259836,1.0478328752767647,1.0329023004166813]
[{"$f":"ROW()","v":178}]
["Tariff and Revenue"]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X_Factor_2021","X_Factor_2022","X_Factor_2023","X_Factor_2024","X_Factor_2025"]
[{"$f":"ROW()","v":182},"X_Factor (for real $ calculation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X_Factor_2021","v":-0.21605510003463763},{"$f":"X_Factor_2022","v":0},{"$f":"X_Factor_2023","v":0},{"$f":"X_Factor_2024","v":0},{"$f":"X_Factor_2025","v":0}]
[{"$f":"ROW()","v":183}]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":185},"Load F/H Equivalent [TJ/day]",null,null,null,"PV",null,"DWAT ="]
[{"$f":"ROW()","v":186},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AF$19:$AJ$19,AF186:AJ186)","v":3262.1117491730452},null,"Rev /",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AC$23","v":763.41273118814343},{"$f":"Load!AD$23","v":762.13948294567535},{"$f":"Load!AE$23","v":760.76151368191552},{"$f":"Load!AF$23","v":762.2393715804144},{"$f":"Load!AG$23","v":764.32123233809853},{"$f":"Load!AH$23","v":766.33841118012856}]
[{"$f":"ROW()","v":187},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AF$19:$AJ$19,AF187:AJ187)","v":2661.8014195416581},null,"Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AC$24","v":650.81773224104586},{"$f":"Load!AD$24","v":620.98273516776169},{"$f":"Load!AE$24","v":620.47855035487464},{"$f":"Load!AF$24","v":622.18456584185083},{"$f":"Load!AG$24","v":623.89172358355768},{"$f":"Load!AH$24","v":626.22342366594967}]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,{"$f":"(F187*1000000)/(F49*365.2*1000)","v":5.4832718912009399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE186:AE187)","v":1414.2304634291893},{"$f":"SUM(AF186:AF187)","v":1383.1222181134372},1381.24006403679,1384.4239374222652,1388.2129559216562,{"$f":"SUM(AJ186:AJ187)","v":1392.5618348460782}]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":190},"Applied Tariff Allocation"]
[{"$f":"ROW()","v":191},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year>=AF$6,SolverSheet!I22,AE191)","v":0.91513983056791726},{"$f":"IF(Recalc_From_Year>=AG$6,SolverSheet!J22,AF191)","v":0.91513983056791726},{"$f":"IF(Recalc_From_Year>=AH$6,SolverSheet!K22,AG191)","v":0.91513983056791726},{"$f":"IF(Recalc_From_Year>=AI$6,SolverSheet!L22,AH191)","v":0.91513983056791726},{"$f":"IF(Recalc_From_Year>=AJ$6,SolverSheet!M22,AI191)","v":0.91513983056791726}]
[{"$f":"ROW()","v":192},null,"Commodity",null,null,null,null,null,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(Recalc_From_Year>=AF$6,SolverSheet!I23,AE192)","v":8.4860167671802128E-2},{"$f":"IF(Recalc_From_Year>=AG$6,SolverSheet!J23,AF192)","v":8.4860167671802128E-2},{"$f":"IF(Recalc_From_Year>=AH$6,SolverSheet!K23,AG192)","v":8.4860167671802128E-2},{"$f":"IF(Recalc_From_Year>=AI$6,SolverSheet!L23,AH192)","v":8.4860167671802128E-2},{"$f":"IF(Recalc_From_Year>=AJ$6,SolverSheet!M23,AI192)","v":8.4860167671802128E-2}]
[{"$f":"ROW()","v":193},null,"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,{"$f":"SUM(AF191:AF192)","v":0.99999999823971941},0.99999999823971941,0.99999999823971941,0.99999999823971941,0.99999999823971941]
[{"$f":"ROW()","v":194}]
[{"$f":"ROW()","v":195},"Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":196},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2186189999999999,{"$f":"AF206*AF$12","v":0.98401457599352482},0.99670836402384122,1.0095659019197487,1.0225893020545134,1.0357807040510165]
[{"$f":"ROW()","v":197},null,"Commodity 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,0.135516,9.1246866458087758E-2,9.2423951035397078E-2,9.3616220003753692E-2,9.4823869241802097E-2,9.6047097155021341E-2]
[{"$f":"ROW()","v":198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3541350000000001,{"$f":"SUM(AF196:AF197)","v":1.0752614424516125},1.0891323150592382,1.1031821219235023,1.1174131712963156,1.1318278012060379]
[{"$f":"ROW()","v":199},"Forecast Tariff Revenue [m$ OD]",null,null,null,"PV"]
[{"$f":"ROW()","v":200},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AF$19:$AJ$19,AF200:AJ200)","v":1201.7287097767535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF186*(AF196*AF$7)/1000","v":273.73407145793021},276.76393775568414,280.87877070663808,286.0607378810746,289.72186676182417]
[{"$f":"ROW()","v":201},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AF$19:$AJ$19,AF201:AJ201)","v":90.929995789380669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF187*(AF197*AF$7)/1000","v":20.681895978650253},20.931683892127282,21.259997027558597,21.652496761835511,21.95363383496165]
[{"$f":"ROW()","v":202},null,"Total Revenue",null,null,{"$f":"SUMPRODUCT($AF$19:$AJ$19,AF202:AJ202)","v":1292.6587055661339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF200:AF201)","v":294.41596743658044},297.69562164781144,302.13876773419668,307.71323464291009,311.67550059678581]
[{"$f":"ROW()","v":203},null,"Check PV is identical",null,null,{"$f":"IF(ROUND(F53-F202,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":204}]
[{"$f":"ROW()","v":205},{"$f":"\"Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2019]"}]
[{"$f":"ROW()","v":206},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE196*AE$13","v":1.2030990226083522},{"$f":"AF$208*AF191","v":0.95910993420683721},{"$f":"AG$208*AG191","v":0.95910993420683721},{"$f":"AH$208*AH191","v":0.95910993420683721},{"$f":"AI$208*AI191","v":0.95910993420683721},{"$f":"AJ$208*AJ191","v":0.95910993420683721}]
[{"$f":"ROW()","v":207},null,"Commodity 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,{"$f":"AE197*AE$13","v":0.13379010761180771},{"$f":"AF$208*AF$192","v":8.8937479403529168E-2},{"$f":"AG$208*AG$192","v":8.8937479403529168E-2},{"$f":"AH$208*AH$192","v":8.8937479403529168E-2},{"$f":"AI$208*AI$192","v":8.8937479403529168E-2},{"$f":"AJ$208*AJ$192","v":8.8937479403529168E-2}]
[{"$f":"ROW()","v":208},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE198*AE$13","v":1.3368891302201602},{"$f":"AE208*(1+AF182)","v":1.048047415455224},{"$f":"AF208*(1+AG182)","v":1.048047415455224},{"$f":"AG208*(1+AH182)","v":1.048047415455224},{"$f":"AH208*(1+AI182)","v":1.048047415455224},{"$f":"AI208*(1+AJ182)","v":1.048047415455224}]
[{"$f":"ROW()","v":209},{"$f":"\"Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Tariff Revenue [m$ 31/12/2019]"},null,null,null,"PV"]
[{"$f":"ROW()","v":210},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AF$16:$AJ$16,AF210:AJ210)","v":1201.7287097767537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE206*(AE$7*AE186)/1000","v":336.15676653055749},266.80607551072774,266.32368274711285,266.84104403711854,268.30291979100974,268.27601584140797]
[{"$f":"ROW()","v":211},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AF$16:$AJ$16,AF211:AJ211)","v":90.929995789380683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.868708642186,20.158453314909455,20.142086376769178,20.197467358559969,20.308372777745664,20.32857748816874]
[{"$f":"ROW()","v":212},null,"Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AF$16:$AJ$16,AF212:AJ212)","v":1292.6587055661341},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE210:AE211)","v":368.02547517274348},{"$f":"SUM(AF210:AF211)","v":286.96452882563722},{"$f":"SUM(AG210:AG211)","v":286.46576912388201},{"$f":"SUM(AH210:AH211)","v":287.03851139567848},{"$f":"SUM(AI210:AI211)","v":288.6112925687554},{"$f":"SUM(AJ210:AJ211)","v":288.60459332957669}]
[{"$f":"ROW()","v":213},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F71-F212,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":214}]
["Forecast Tariff (Excluding GST)"]
[{"$f":"ROW()","v":216}]
[{"$f":"ROW()","v":217},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":218},"Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":219},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE196","v":1.2186189999999999},0.98401457599352482,0.99670836402384122,1.0095659019197487,1.0225893020545134,1.0357807040510165]
[{"$f":"ROW()","v":220},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.135516,9.1246866458087758E-2,9.2423951035397078E-2,9.3616220003753692E-2,9.4823869241802097E-2,9.6047097155021341E-2]
[{"$f":"ROW()","v":221},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3541350000000001,1.0752614424516125,1.0891323150592382,1.1031821219235023,1.1174131712963156,1.1318278012060379]
[{"$f":"ROW()","v":222},{"$f":"\"Tariff [$/GJ/day \"&Inputs!$E$32&\"]\"","v":"Tariff [$/GJ/day 31/12/2019]"}]
[{"$f":"ROW()","v":223},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219*AE$13","v":1.2030990226083522},{"$f":"AF219*AF$13","v":0.95910993420683721},0.95910993420683721,0.95910993420683721,0.95910993420683721,0.95910993420683721]
[{"$f":"ROW()","v":224},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13379010761180771,{"$f":"AF220*AF$13","v":8.8937479403529168E-2},8.8937479403529168E-2,8.8937479403529168E-2,8.8937479403529168E-2,8.8937479403529168E-2]
[{"$f":"ROW()","v":225},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3368891302201602,{"$f":"AF221*AF$13","v":1.0480474136103661},1.0480474136103664,1.0480474136103664,1.0480474136103666,1.0480474136103664]
[{"$f":"ROW()","v":226}]
[{"$f":"ROW()","v":227},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":228},"Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":229},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219/Total_km","v":8.7106433166547531E-4},{"$f":"AF219/Total_km","v":7.0336996139637226E-4},7.1244343389838542E-4,7.2163395419567458E-4,7.3094303220479868E-4,7.4037219732024054E-4]
[{"$f":"ROW()","v":230},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6866333095067903E-5,{"$f":"AF220/Total_km","v":6.5222920985052009E-5},6.6064296665759175E-5,6.6916526092747458E-5,6.7779749279343882E-5,6.865410804504742E-5]
[{"$f":"ROW()","v":231},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6793066476054336E-4,{"$f":"AF221/Total_km","v":7.6859288238142424E-4},7.7850773056414456E-4,7.8855048028842194E-4,7.9872278148414267E-4,8.0902630536528798E-4]
[{"$f":"ROW()","v":232},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$32&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2019]"}]
[{"$f":"ROW()","v":233},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE229*AE$13","v":8.5997070951276077E-4},{"$f":"AF229*AF$13","v":6.8556821601632387E-4},6.8556821601632398E-4,6.8556821601632398E-4,6.8556821601632398E-4,6.8556821601632398E-4]
[{"$f":"ROW()","v":234},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5632671631027657E-5,{"$f":"AF230*AF$13","v":6.3572179702308203E-5},6.3572179702308203E-5,6.3572179702308203E-5,6.357217970230819E-5,6.3572179702308203E-5]
[{"$f":"ROW()","v":235},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5560338114378859E-4,{"$f":"AF231*AF$13","v":7.4914039571863204E-4},7.4914039571863215E-4,7.4914039571863204E-4,7.4914039571863226E-4,7.4914039571863215E-4]
[{"$f":"ROW()","v":236}]
[{"$f":"ROW()","v":237},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":238},"Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":239},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE229","v":8.7106433166547531E-4},{"$f":"AF229","v":7.0336996139637226E-4},7.1244343389838542E-4,7.2163395419567458E-4,7.3094303220479868E-4,7.4037219732024054E-4]
[{"$f":"ROW()","v":240},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE230","v":9.6866333095067903E-5},{"$f":"AF230","v":6.5222920985052009E-5},6.6064296665759175E-5,6.6916526092747458E-5,6.7779749279343882E-5,6.865410804504742E-5]
[{"$f":"ROW()","v":241},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6793066476054336E-4,{"$f":"AF231","v":7.6859288238142424E-4},7.7850773056414456E-4,7.8855048028842194E-4,7.9872278148414267E-4,8.0902630536528798E-4]
[{"$f":"ROW()","v":242},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$32&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2019]"}]
[{"$f":"ROW()","v":243},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE239*AE$13","v":8.5997070951276077E-4},{"$f":"AF239*AF$13","v":6.8556821601632387E-4},6.8556821601632398E-4,6.8556821601632398E-4,6.8556821601632398E-4,6.8556821601632398E-4]
[{"$f":"ROW()","v":244},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE240*AE$13","v":9.5632671631027657E-5},{"$f":"AF240*AF$13","v":6.3572179702308203E-5},6.3572179702308203E-5,6.3572179702308203E-5,6.357217970230819E-5,6.3572179702308203E-5]
[{"$f":"ROW()","v":245},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE241*AE$13","v":9.5560338114378859E-4},{"$f":"AF241*AF$13","v":7.4914039571863204E-4},7.4914039571863215E-4,7.4914039571863204E-4,7.4914039571863226E-4,7.4914039571863215E-4]

{"sheet":"Tax_CoRE","index":6,"n_rows":84,"n_cols":35,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"}]
["Tax_Core"]
["Ref.",{"$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},null,null,{"$f":"COLUMN()","v":17},{"$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},{"$f":"COLUMN()","v":35}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},"AA6"]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"AH6+1","v":2026}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},365]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"AH8+1","v":27}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$31","v":2.6548672566371723E-2},{"$f":"Inputs!T$31","v":3.1034482758620641E-2},{"$f":"Inputs!U$31","v":2.2044088176352838E-2},{"$f":"Inputs!V$31","v":2.7450980392156765E-2},{"$f":"Inputs!W$31","v":1.7175572519083859E-2},{"$f":"Inputs!X$31","v":1.6885553470919357E-2},{"$f":"Inputs!Y$31","v":1.4760147601476037E-2},{"$f":"Inputs!Z$31","v":1.9090909090909047E-2},{"$f":"Inputs!AA$31","v":1.7841213202497874E-2},{"$f":"Inputs!AB$31","v":1.8404907975460238E-2},{"$f":"Inputs!AC$31","v":1.29E-2},{"$f":"Inputs!AD$31","v":1.29E-2},{"$f":"Inputs!AE$31","v":1.29E-2},{"$f":"Inputs!AF$31","v":1.29E-2},{"$f":"Inputs!AG$31","v":1.29E-2},{"$f":"Inputs!AH$31","v":1.29E-2},{"$f":"AH11","v":1.29E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C32","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$32","v":0.83301193306431653},{"$f":"Inputs!T$32","v":0.85886402753872626},{"$f":"Inputs!U$32","v":0.87779690189328741},{"$f":"Inputs!V$32","v":0.90189328743545605},{"$f":"Inputs!W$32","v":0.91738382099827875},{"$f":"Inputs!X$32","v":0.93287435456110157},{"$f":"Inputs!Y$32","v":0.946643717728055},{"$f":"Inputs!Z$32","v":0.96471600688468151},{"$f":"Inputs!AA$32","v":0.98192771084337338},{"$f":"Inputs!AB$32","v":1},{"$f":"Inputs!AC$32","v":1.0128999999999999},{"$f":"Inputs!AD$32","v":1.0259664099999999},{"$f":"Inputs!AE$32","v":1.0392013766889998},{"$f":"Inputs!AF$32","v":1.0526070744482878},{"$f":"Inputs!AG$32","v":1.0661857057086706},{"$f":"Inputs!AH$32","v":1.0799395013123123}]
[{"$f":"ROW()","v":13},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$41","v":0},{"$f":"Inputs!U$41","v":0},{"$f":"Inputs!V$41","v":0},{"$f":"Inputs!W$41","v":0},{"$f":"Inputs!X$41","v":0},{"$f":"Inputs!Y$41","v":0},{"$f":"Inputs!Z$41","v":0},{"$f":"Inputs!AA$41","v":0},{"$f":"Inputs!AB$41","v":0},{"$f":"Inputs!AC$41","v":4.0347000000000001E-2},{"$f":"Inputs!AD$41","v":4.0347000000000001E-2},{"$f":"Inputs!AE$41","v":4.0347000000000001E-2},{"$f":"Inputs!AF$41","v":4.0347000000000001E-2},{"$f":"Inputs!AG$41","v":4.0347000000000001E-2},{"$f":"Inputs!AH$41","v":4.0347000000000001E-2}]
[{"$f":"ROW()","v":15},null,"Discounting Factor",null,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!AB$42","v":1},{"$f":"Inputs!AC$42","v":0.96121774754000355},{"$f":"Inputs!AD$42","v":0.92393955818587803},{"$f":"Inputs!AE$42","v":0.88810710098253576},{"$f":"Inputs!AF$42","v":0.85366430718071551},{"$f":"Inputs!AG$42","v":0.82055728250354509},{"$f":"Inputs!AH$42","v":0.78873422281560401}]
[{"$f":"ROW()","v":16},"Nominal Cost of Debt (DPn)",null,null,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!R$15","v":4.6780000000000002E-2},{"$f":"WACC!S$15","v":4.6649999999999997E-2},{"$f":"WACC!T15","v":3.2940000000000004E-2},{"$f":"WACC!U15","v":3.2940000000000004E-2},{"$f":"WACC!V15","v":3.2940000000000004E-2},{"$f":"WACC!W15","v":3.2940000000000004E-2},{"$f":"WACC!X15","v":3.2940000000000004E-2}]
[{"$f":"ROW()","v":17}]
["Asset Value [m$ nominal]"]
[{"$f":"ROW()","v":19},"Asset Value (Opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!AC33*AC$12","v":3370.3123065528971},{"$f":"Asset!AD33*AD$12","v":3325.5660678688041},{"$f":"Asset!AE33*AE$12","v":3285.5965572844548},{"$f":"Asset!AF33*AF$12","v":3232.9830295434999},{"$f":"Asset!AG33*AG$12","v":3180.6652211142064},{"$f":"Asset!AH33*AH$12","v":3132.0719666116788}]
[{"$f":"ROW()","v":20},"Equity",null,null,null,null,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$19*WACC!T26","v":1516.6405379488035},{"$f":"AE$19*WACC!U26","v":1496.5047305409616},{"$f":"AF$19*WACC!V26","v":1478.5184507780045},{"$f":"AG$19*WACC!W26","v":1454.8423632945749},{"$f":"AH$19*WACC!X26","v":1431.2993495013927},{"$f":"AI$19*WACC!X26","v":1409.4323849752552}]
[{"$f":"ROW()","v":21},"Debt",null,null,null,null,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$19*WACC!T25","v":1853.6717686040936},{"$f":"AE$19*WACC!U25","v":1829.0613373278425},{"$f":"AF$19*WACC!V25","v":1807.0781065064502},{"$f":"AG$19*WACC!W25","v":1778.1406662489251},{"$f":"AH$19*WACC!X25","v":1749.3658716128136},{"$f":"AI$19*WACC!X25","v":1722.6395816364236}]
[{"$f":"ROW()","v":22},null,"Check that A=D+E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AD19-AD20-AD21,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AE19-AE20-AE21,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK"]
["Calculation of Tax Expense - [m$ nominal]"]
[{"$f":"ROW()","v":24},"Revenue",null,null,null,"PV"]
[{"$f":"ROW()","v":25},null,"Revenue requirement"]
[{"$f":"ROW()","v":26},null,"Opex"]
[{"$f":"ROW()","v":27},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB27:AH27)","v":109.6952282420301},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AF41","v":24.32408836445854},{"$f":"CoS_Tariff_Revenue!AG41","v":25.10119985067988},{"$f":"CoS_Tariff_Revenue!AH41","v":25.89453698114313},{"$f":"CoS_Tariff_Revenue!AI41","v":26.473490225549579},{"$f":"CoS_Tariff_Revenue!AJ41","v":26.752268602938972}]
[{"$f":"ROW()","v":28},null,"Opex; Other Expenses",null,null,301.09062649809255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AF42","v":71.750656828816204},{"$f":"CoS_Tariff_Revenue!AG42","v":70.875909919935864},{"$f":"CoS_Tariff_Revenue!AH42","v":71.809072275142341},{"$f":"CoS_Tariff_Revenue!AI42","v":69.545819585562725},{"$f":"CoS_Tariff_Revenue!AJ42","v":67.810911750534657}]
[{"$f":"ROW()","v":29},null,"Return of Asset (Depreciation)",null,null,503.44088920465913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AF43","v":127.16014607028943},{"$f":"CoS_Tariff_Revenue!AG43","v":112.41063804435805},{"$f":"CoS_Tariff_Revenue!AH43","v":114.55643923193479},{"$f":"CoS_Tariff_Revenue!AI43","v":115.89222163052152},{"$f":"CoS_Tariff_Revenue!AJ43","v":118.20327010178406}]
[{"$f":"ROW()","v":30},null,"Inflationary Gains on RAB",null,null,-181.03560064924807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AF44","v":-43.47702875453237},{"$f":"CoS_Tariff_Revenue!AG44","v":-42.899802275507575},{"$f":"CoS_Tariff_Revenue!AH44","v":-42.384195588969469},{"$f":"CoS_Tariff_Revenue!AI44","v":-41.705481081111152},{"$f":"CoS_Tariff_Revenue!AJ44","v":-41.030581352373261}]
[{"$f":"ROW()","v":31},null,"Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AF45","v":135.98199063248975},{"$f":"CoS_Tariff_Revenue!AG45","v":134.17661414030263},{"$f":"CoS_Tariff_Revenue!AH45","v":132.5639642967559},{"$f":"CoS_Tariff_Revenue!AI45","v":130.4411662929916},{"$f":"CoS_Tariff_Revenue!AJ45","v":128.33029967629489}]
[{"$f":"ROW()","v":32},null,"Income tax expense",null,null,59.66728914442352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD45","v":20.8442915791024},{"$f":"-AE45","v":12.595400593858411},11.842150581401336,11.833781477349916,11.921432810461786]
[{"$f":"ROW()","v":33},null,"Imputation Credits",null,null,-29.83364457221176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD46","v":-10.4221457895512},{"$f":"-AE46","v":-6.2977002969292055},-5.9210752907006681,-5.9168907386749581,-5.960716405230893]
[{"$f":"ROW()","v":34},null,"Cost of Service",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB34:AH34)","v":1329.2452048751265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD27:AD33)","v":326.16199893107273},{"$f":"SUM(AE27:AE33)","v":305.96225997669814},{"$f":"SUM(AF27:AF33)","v":308.36089248670731},{"$f":"SUM(AG27:AG33)","v":306.56410739218927},{"$f":"SUM(AH27:AH33)","v":306.02688518441022}]
[{"$f":"ROW()","v":35},"Expenses"]
[{"$f":"ROW()","v":36},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB36:AH36)","v":-109.6952282420301},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3286","v":-24.32408836445854},{"$f":"-Inputs!AE3286","v":-25.10119985067988},{"$f":"-Inputs!AF3286","v":-25.89453698114313},{"$f":"-Inputs!AG3286","v":-26.473490225549579},{"$f":"-Inputs!AH3286","v":-26.752268602938972}]
[{"$f":"ROW()","v":37},null,"Opex; Other Expenses",null,null,-301.09062649809255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3287-AD36","v":-71.750656828816204},{"$f":"-Inputs!AE3287-AE36","v":-70.875909919935864},{"$f":"-Inputs!AF3287-AF36","v":-71.809072275142341},{"$f":"-Inputs!AG3287-AG36","v":-69.545819585562725},{"$f":"-Inputs!AH3287-AH36","v":-67.810911750534657}]
[{"$f":"ROW()","v":38},null,"Interest on Debt",null,null,-254.24976565600213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD21*AD$16","v":-61.05994805781885},{"$f":"-AE21*AE$16","v":-60.249280451579139},{"$f":"-AF21*AF$16","v":-59.525152828322476},{"$f":"-AG21*AG$16","v":-58.571953546239598},{"$f":"-AH21*AH$16","v":-57.624111810926088}]
[{"$f":"ROW()","v":39},null,"Tax Depreciation",null,null,-465.3186206642564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_Asset!AD32","v":-99.546333749637881},{"$f":"Tax_Asset!AE32","v":-107.75120110830854},{"$f":"Tax_Asset!AF32","v":-111.65829513076163},{"$f":"Tax_Asset!AG32","v":-112.52690577700427},{"$f":"Tax_Asset!AH32","v":-114.10148365180451}]
[{"$f":"ROW()","v":40},null,"Total Expenses",null,null,-1130.3542410603811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD36:AD39)","v":-256.68102700073143},-263.9775913305034,-268.88705721536957,-267.11816913435621,-266.28877581620424]
[{"$f":"ROW()","v":41},"Tax"]
[{"$f":"ROW()","v":42},null,"Net Income",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB42:AH42)","v":198.89096381474505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD34+AD40","v":69.480971930341298},41.984668646194734,39.473835271337748,39.445938257833063,39.738109368205983]
[{"$f":"ROW()","v":43},null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD44<0,AD44,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":44},null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD42+AC43","v":69.480971930341298},{"$f":"AE42+AD43","v":41.984668646194734},{"$f":"AF42+AE43","v":39.473835271337748},{"$f":"AG42+AF43","v":39.445938257833063},{"$f":"AH42+AG43","v":39.738109368205983}]
[{"$f":"ROW()","v":45},null,"Income tax expense",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB45:AH45)","v":-59.66728914442352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF((SUM(AD27:AD31)+AD40+AC43)>0,(SUM(AD27:AD31)+AD40+AC43)*WACC!T$28/(1-(1-WACC!T$29)*WACC!T$28),0)","v":-20.8442915791024},{"$f":"-IF((SUM(AE27:AE31)+AE40+AD43)>0,(SUM(AE27:AE31)+AE40+AD43)*WACC!U$28/(1-(1-WACC!U$29)*WACC!U$28),0)","v":-12.595400593858411},{"$f":"-IF((SUM(AF27:AF31)+AF40+AE43)>0,(SUM(AF27:AF31)+AF40+AE43)*WACC!V$28/(1-(1-WACC!V$29)*WACC!V$28),0)","v":-11.842150581401336},{"$f":"-IF((SUM(AG27:AG31)+AG40+AF43)>0,(SUM(AG27:AG31)+AG40+AF43)*WACC!W$28/(1-(1-WACC!W$29)*WACC!W$28),0)","v":-11.833781477349916},{"$f":"-IF((SUM(AH27:AH31)+AH40+AG43)>0,(SUM(AH27:AH31)+AH40+AG43)*WACC!X$28/(1-(1-WACC!X$29)*WACC!X$28),0)","v":-11.921432810461786}]
[{"$f":"ROW()","v":46},null,"Imputation Credits",null,null,29.83364457221176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD45*WACC!T29","v":10.4221457895512},{"$f":"-AE45*WACC!U29","v":6.2977002969292055},{"$f":"-AF45*WACC!V29","v":5.9210752907006681},{"$f":"-AG45*WACC!W29","v":5.9168907386749581},{"$f":"-AH45*WACC!X29","v":5.960716405230893}]
[{"$f":"ROW()","v":47},null,"Net Tax Expense",null,null,-29.83364457221176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD45:AD46)","v":-10.4221457895512},{"$f":"SUM(AE45:AE46)","v":-6.2977002969292055},-5.9210752907006681,-5.9168907386749581,-5.960716405230893]
[{"$f":"ROW()","v":48}]
["Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":50},"Yield / cost inputs (ERA Rate of Return Guideline, 16 Dec 2013)"]
[{"$f":"ROW()","v":51},null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":52},null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":53},null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,0.01]
[{"$f":"ROW()","v":54},null,"Benchmark DRP take-up",null,null,0.25]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},"Dividend assessment"]
[{"$f":"ROW()","v":57},null,"Tax payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD45","v":20.8442915791024},12.595400593858411,11.842150581401336,11.833781477349916,11.921432810461786]
[{"$f":"ROW()","v":58},null,"Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AD57/WACC!T$28*(1-WACC!T$28)*$F$51)","v":34.045676245867256},{"$f":"(AE57/WACC!U$28*(1-WACC!U$28)*$F$51)","v":20.572487636635401},{"$f":"(AF57/WACC!V$28*(1-WACC!V$28)*$F$51)","v":19.342179282955517},{"$f":"(AG57/WACC!W$28*(1-WACC!W$28)*$F$51)","v":19.328509746338195},{"$f":"(AH57/WACC!X$28*(1-WACC!X$28)*$F$51)","v":19.471673590420917}]
[{"$f":"ROW()","v":59},null,"Dividend re-investment (DRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD58*$F$54","v":8.5114190614668139},{"$f":"AE58*$F$54","v":5.1431219091588503},4.8355448207388791,4.8321274365845488,4.8679183976052292]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},"Benchmark Cash Flows"]
[{"$f":"ROW()","v":62},null,"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,{"$f":"AD34","v":326.16199893107273},305.96225997669814,308.36089248670731,306.56410739218927,306.02688518441022]
[{"$f":"ROW()","v":63},null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD40-AD64","v":-195.62107894291259},-203.72831087892428,-209.3619043870471,-208.54621558811661,-208.66466400527815]
[{"$f":"ROW()","v":64},null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD38","v":-61.05994805781885},-60.249280451579139,-59.525152828322476,-58.571953546239598,-57.624111810926088]
[{"$f":"ROW()","v":65},null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD45","v":-20.8442915791024},-12.595400593858411,-11.842150581401336,-11.833781477349916,-11.921432810461786]
[{"$f":"ROW()","v":66},null,"Internal cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD62:AD65)","v":48.636680351238894},29.389268052336309,27.631684689936399,27.612156780483147,27.816676557744188]
[{"$f":"ROW()","v":67},null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD58","v":-34.045676245867256},-20.572487636635401,-19.342179282955517,-19.328509746338195,-19.471673590420917]
[{"$f":"ROW()","v":68},null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD59","v":8.5114190614668139},5.1431219091588503,4.8355448207388791,4.8321274365845488,4.8679183976052292]
[{"$f":"ROW()","v":69},null,"Retained cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD66:AD68)","v":23.102423166838452},13.959902324859758,13.125050227719761,13.115774470729502,13.212921364928501]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71},"Benchmark capex funding"]
[{"$f":"ROW()","v":72},null,"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,null,null,{"$f":"Inputs!AD660","v":38.936878631664229},{"$f":"Inputs!AE660","v":29.541325184501321},{"$f":"Inputs!AF660","v":19.558715902011116},{"$f":"Inputs!AG660","v":21.868932120116966},{"$f":"Inputs!AH660","v":28.579434246883253}]
[{"$f":"ROW()","v":73},null,"less Debt Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AE19-AD19)*WACC!T$25","v":-24.610431276251145},{"$f":"(AF19-AE19)*WACC!U$25","v":-21.983230821392137},{"$f":"(AG19-AF19)*WACC!V$25","v":-28.937440257525171},{"$f":"(AH19-AG19)*WACC!W$25","v":-28.774794636111462},{"$f":"(AI19-AH19)*WACC!X$25","v":-26.726289976390152}]
[{"$f":"ROW()","v":74},null,"Equity Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD72-AD73","v":63.547309907915377},51.524556005893459,48.496156159536284,50.643726756228432,55.305724223273401]
[{"$f":"ROW()","v":75},null,"Retained cash flows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD69","v":23.102423166838452},13.959902324859758,13.125050227719761,13.115774470729502,13.212921364928501]
[{"$f":"ROW()","v":76},null,"Equity Required (SEO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD74-AD75","v":40.444886741076928},37.564653681033704,35.371105931816523,37.527952285498927,42.092802858344896]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},"Equity raising costs"]
[{"$f":"ROW()","v":79},null,"External Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD76*$F$52","v":1.2133466022323078},{"$f":"AE76*$F$52","v":1.126939610431011},1.0611331779544957,1.1258385685649677,1.262784085750347]
[{"$f":"ROW()","v":80},null,"DRP 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,{"$f":"AD59*$F$53","v":8.5114190614668142E-2},{"$f":"AE59*$F$53","v":5.1431219091588501E-2},4.8355448207388796E-2,4.832127436584549E-2,4.8679183976052295E-2]
[{"$f":"ROW()","v":81},null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD79:AD80)","v":1.298460792846976},{"$f":"SUM(AE79:AE80)","v":1.1783708295225994},1.1094886261618844,1.1741598429308131,1.3114632697263993]
[{"$f":"ROW()","v":82},null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(AD79:AD80))","v":1.298460792846976},{"$f":"MAX(0,SUM(AE79:AE80))","v":1.1783708295225994},1.1094886261618844,1.1741598429308131,1.3114632697263993]
[{"$f":"ROW()","v":83},null,"Equity Raising Costs (manual entry)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SolverSheet!I40","v":1.2984607928469758},{"$f":"SolverSheet!J40","v":1.1783708313001866},{"$f":"SolverSheet!K40","v":1.1094886296640798},{"$f":"SolverSheet!L40","v":1.1741598481669904},{"$f":"SolverSheet!M40","v":1.3114632768852632}]
[{"$f":"ROW()","v":84},null,{"$f":"\"Total Equity Raising Costs [Real \" & Inputs!$E$32 & \" $M]\"","v":"Total Equity Raising Costs [Real 31/12/2019 $M]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD83/AD12","v":1.2655977624520631},{"$f":"AE83/AE12","v":1.1339196210984581},{"$f":"AF83/AF12","v":1.054038735437538},{"$f":"AG83/AG12","v":1.101271421929777},{"$f":"AH83/AH12","v":1.2143858755898915}]

{"sheet":"Asset","index":7,"n_rows":2325,"n_cols":34,"rows_kept":2325,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"},null,null,null,null,null,null,null,null,null,null,null,"Asset base with retrospective asset reclassification"]
["Asset"]
["Ref.",{"$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}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$32& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H32","v":0.59411943042115911},{"$f":"Inputs!I32","v":0.6285888897203723},{"$f":"Inputs!J32","v":0.64821733182131314},{"$f":"Inputs!K32","v":0.66784577392225386},{"$f":"Inputs!L32","v":0.68364427610105993},{"$f":"Inputs!M32","v":0.70135774824093333},{"$f":"Inputs!N32","v":0.72098619034187394},{"$f":"Inputs!O32","v":0.74444457236494954},{"$f":"Inputs!P32","v":0.76646672691722451},{"$f":"Inputs!Q32","v":0.79471253384296858},{"$f":"Inputs!R32","v":0.81146852100230837},{"$f":"Inputs!S32","v":0.83301193306431653},{"$f":"Inputs!T32","v":0.85886402753872626},{"$f":"Inputs!U32","v":0.87779690189328741},{"$f":"Inputs!V32","v":0.90189328743545605},{"$f":"Inputs!W32","v":0.91738382099827875},{"$f":"Inputs!X32","v":0.93287435456110157},{"$f":"Inputs!Y32","v":0.946643717728055},{"$f":"Inputs!Z32","v":0.96471600688468151},{"$f":"Inputs!AA32","v":0.98192771084337338},{"$f":"Inputs!AB32","v":1},{"$f":"Inputs!AC32","v":1.0128999999999999},{"$f":"Inputs!AD32","v":1.0259664099999999},{"$f":"Inputs!AE32","v":1.0392013766889998},{"$f":"Inputs!AF32","v":1.0526070744482878},{"$f":"Inputs!AG32","v":1.0661857057086706},{"$f":"Inputs!AH32","v":1.0799395013123123}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$32&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H33","v":1.6831632644822279},{"$f":"Inputs!I33","v":1.5908648981130575},{"$f":"Inputs!J33","v":1.542692475053504},{"$f":"Inputs!K33","v":1.4973516926325767},{"$f":"Inputs!L33","v":1.4627490274666977},{"$f":"Inputs!M33","v":1.4258058779675389},{"$f":"Inputs!N33","v":1.3869891176775861},{"$f":"Inputs!O33","v":1.3432833512684532},{"$f":"Inputs!P33","v":1.3046880769659244},{"$f":"Inputs!Q33","v":1.2583166332665332},{"$f":"Inputs!R33","v":1.2323336939365457},{"$f":"Inputs!S33","v":1.200462994955428},{"$f":"Inputs!T33","v":1.1643286573146294},{"$f":"Inputs!U33","v":1.1392156862745098},{"$f":"Inputs!V33","v":1.1087786259541985},{"$f":"Inputs!W33","v":1.0900562851782365},{"$f":"Inputs!X33","v":1.0719557195571956},{"$f":"Inputs!Y33","v":1.0563636363636364},{"$f":"Inputs!Z33","v":1.0365744870651206},{"$f":"Inputs!AA33","v":1.0184049079754602},{"$f":"Inputs!AB33","v":1},{"$f":"Inputs!AC33","v":0.98726429065060728},{"$f":"Inputs!AD33","v":0.97469077959384665},{"$f":"Inputs!AE33","v":0.96227740111940641},{"$f":"Inputs!AF33","v":0.95002211582526064},{"$f":"Inputs!AG33","v":0.93792291028261499},{"$f":"Inputs!AH33","v":0.92597779670511904}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
["All Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,null,null,{"$f":"I22+I29","v":2608.9030599474531},{"$f":"J22+J29","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2312.0660005674426,2781.6007606881744,2730.9484846648711,3442.9655487457285,3357.9271214911778,4049.1643692821053,4108.0188672409076,4030.9731071155438,3941.0493015347724,3839.6881603112897,3750.1571688093577,3661.9750696300493,3586.4529126259004,3508.9689266467681,3434.6086418760301,3366.6864891157793,3279.0380450260345,3197.6367392430257,3105.7287623548737,3015.8841262512551]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,null,null,{"$f":"I23+I30","v":8.04897815446515},5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,75.954643769297562,533.05780054161073,16.932298199294934,790.76198055053499,1.5795628996387823,742.92622513033996,170.31956584709496,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,18.0998339690859,33.447681112084652,32.544139162209163,29.642923646672362,26.31180351615691,37.951416588447799,28.4269496241652,18.581212664053773,20.511372458873065,26.463921555007779]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445138,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,null,null,-63.561380052269136,-63.90958645637469,-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.523040420879134,-67.542528769227971,-78.713146137656139,-86.51654514144353,-88.547846230526176,-106.3177457664373,-111.67519831351808,-112.11520321475045,-112.40834484513763,-112.77271394655887,-106.2819331483938,-108.96983811623396,-110.02812514134119,-104.00320841741032,-94.23395627640771,-125.59986067819278,-109.8282554071741,-110.48918955220554,-110.35600856249154,-111.11164238386505]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,null,null,2608.9030599474531,2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2312.0660005674426,2781.6007606881744,2730.9484846648711,3442.9655487457285,3357.9271214911778,4049.1643692821053,4108.0188672409076,4030.9731071155438,3941.0493015347724,3839.6881603112897,3750.1571688093577,3661.9750696300493,3586.4529126259004,3508.9689266467681,3434.6086418760301,3366.6864891157793,3279.0380450260345,3197.6367392430257,3105.7287623548737,3015.8841262512551,2931.2364054223981]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account",null,null,null,null,null,{"$f":"IF(ABS(H20-Asset_NoReclass!H20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(I20-Asset_NoReclass!I20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(J20-Asset_NoReclass!J20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(K20-Asset_NoReclass!K20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(L20-Asset_NoReclass!L20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(M20-Asset_NoReclass!M20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(N20-Asset_NoReclass!N20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(O20-Asset_NoReclass!O20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P20-Asset_NoReclass!P20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q20-Asset_NoReclass!Q20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R20-Asset_NoReclass!R20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S20-Asset_NoReclass!S20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T20-Asset_NoReclass!T20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U20-Asset_NoReclass!U20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V20-Asset_NoReclass!V20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W20-Asset_NoReclass!W20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X20-Asset_NoReclass!X20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y20-Asset_NoReclass!Y20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z20-Asset_NoReclass!Z20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA20-Asset_NoReclass!AA20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB20-Asset_NoReclass!AB20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC20-Asset_NoReclass!AC20)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,0,0,0,0,0,0,3.5948755395314937,20.395913328498363,29.96010894860304,30.345258996592055,29.415843291333374,28.486427586074694,27.557011880816013,26.627596175557333,25.698180470298652,24.768764765039972,23.839349059781291,23.673613920358974,32.311928174240862,40.307550366028067,40.955539287496336,39.297500515821369,37.639461744146402,35.981422972471435,34.323384200796468,32.665345429121501]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,0,0,0,0,0,3.5948755395314937,16.903738165520522,10.114070301759098,1.2721604063687375,0,0,0,0,0,0,0,0.76368056583636368,9.5931859780017863,9.2702667818404922,2.2316420400000787,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,0,0,0,0,0,0,-0.10270037655365447,-0.54987468165442066,-0.88701035837972375,-0.92941570525868167,-0.92941570525868167,-0.92941570525868167,-0.92941570525868167,-0.92941570525868156,-0.92941570525868156,-0.92941570525868156,-0.92941570525868156,-0.95487172411989385,-1.2746445900532863,-1.5836531185318141,-1.658038771674966,-1.658038771674966,-1.6580387716749658,-1.6580387716749656,-1.658038771674966,-1.6580387716749658]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,0,0,0,0,0,0,3.5948755395314937,20.395913328498363,29.96010894860304,30.345258996592055,29.415843291333374,28.486427586074694,27.557011880816013,26.627596175557333,25.698180470298652,24.768764765039972,23.839349059781291,23.673613920358974,32.311928174240862,40.307550366028067,40.955539287496336,39.297500515821369,37.639461744146402,35.981422972471435,34.323384200796468,32.665345429121501,31.007306657446534]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600917,4004.3455109399865,3915.3511210644738,{"$f":"X35+X42","v":3814.9193955462497},{"$f":"Y35+Y42","v":3726.3178197495763},3638.3014557096903,3554.1409844516593,3468.6613762807401,3393.6531025885338,3327.3889885999579,3241.398583281888,3161.6553162705541,3071.405378154077,2983.2187808221338]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,8.04897815446515,5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,170.31956584709496,35.052405066841594,23.03399318303255,13.424318918481461,{"$f":"X36+X43","v":24.077489203321033},17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691,37.951416588447799,28.4269496241652,18.581212664053773,20.511372458873065,26.463921555007779]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,{"$f":"X37+X44","v":-0.83576675869445138},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-63.561380052269136,-63.90958645637469,-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325478,-66.992654087573555,-77.826135779276413,-85.587129436184853,-87.618430525267499,-105.38833006117862,-110.7457826082594,-111.18578750949177,-111.47892913987896,{"$f":"X38+X45","v":-111.84329824130019},-105.35251744313513,-108.01496639211406,-108.75348055128791,-102.41955529887851,-92.575917504732743,-123.94182190651782,-108.17021663549913,-108.83115078053058,-108.69796979081657,-109.45360361219008]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600917,4004.3455109399865,3915.3511210644738,3814.9193955462497,3726.3178197495763,3638.3014557096903,3554.1409844516593,3468.6613762807401,3393.6531025885338,3327.3889885999579,3241.398583281888,3161.6553162705541,3071.405378154077,2983.2187808221338,2900.2290987649517]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T127","v":0},{"$f":"U127","v":22.638368259464677},{"$f":"V127","v":22.241203904035473},21.844039548606268,21.446875193177064,21.04971083774786,20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.666724705172633,18.269560349743429,17.872395994314225,17.47523163888502]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T128","v":22.638368259464677},{"$f":"U128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920497,-0.39716435542920497,-0.39716435542920497,-0.39716435542920497,-0.39716435542920503]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":22.638368259464677},{"$f":"SUM(U35:U38)","v":22.241203904035473},{"$f":"SUM(V35:V38)","v":21.844039548606268},{"$f":"SUM(W35:W38)","v":21.446875193177064},{"$f":"SUM(X35:X38)","v":21.04971083774786},{"$f":"SUM(Y35:Y38)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.666724705172633,18.269560349743429,17.872395994314225,17.47523163888502,17.078067283455816]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":2608.9030599474531},{"$f":"I47","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4057.8234871006271,3982.104307035951,3893.5070815158674,3793.4725203530725,3705.2681089118282,3617.6489092273719,3533.8856023247699,3448.8031585092799,3374.1920491725027,3308.325099539356,3222.7318585767152,3143.3857559208104,3053.5329821597629,2965.7435491832489]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I76","v":8.04897815446515},{"$f":"J76","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763029,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691,37.951416588447799,28.4269496241652,18.581212664053773,20.511372458873065,26.463921555007779]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I87","v":0},{"$f":"J87","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445138,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I98","v":-63.561380052269136},{"$f":"J98","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325478,-66.992654087573555,-77.826135779276413,-85.587129436184853,-87.618430525267499,-105.38833006117862,-110.34861825283019,-110.78862315406256,-111.08176478444975,-111.44613388587098,-104.95535308770592,-107.61780203668485,-108.3563161958587,-102.0223909434493,-92.178753149303532,-123.5446575510886,-107.77305228006992,-108.43398642510137,-108.30080543538736,-109.05643925676087]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H109","v":2608.9030599474531},{"$f":"SUM(I42:I46)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,{"$f":"SUM(P42:P46)","v":2700.9883757162679},{"$f":"SUM(Q42:Q46)","v":3412.6202897491366},3328.5112781998446,{"$f":"SUM(S42:S46)-S50","v":4020.6779416960308},4057.8234871006271,3982.104307035951,3893.5070815158674,3793.4725203530725,3705.2681089118282,{"$f":"SUM(Y42:Y46)-Y50","v":3617.6489092273719},3533.8856023247699,3448.8031585092799,3374.1920491725027,3308.325099539356,{"$f":"SUM(AD42:AD46)-AD50","v":3222.7318585767152},{"$f":"SUM(AE42:AE46)","v":3143.3857559208104},3053.5329821597629,2965.7435491832489,2883.1510314814959]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ABS(H47-Asset_NoReclass!H47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(I47-Asset_NoReclass!I47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(J47-Asset_NoReclass!J47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(K47-Asset_NoReclass!K47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(L47-Asset_NoReclass!L47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(M47-Asset_NoReclass!M47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(N47-Asset_NoReclass!N47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(O47-Asset_NoReclass!O47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P47-Asset_NoReclass!P47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q47-Asset_NoReclass!Q47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R47-Asset_NoReclass!R47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S47-Asset_NoReclass!S47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T47-Asset_NoReclass!T47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U47-Asset_NoReclass!U47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V47-Asset_NoReclass!V47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W47-Asset_NoReclass!W47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X47-Asset_NoReclass!X47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y47-Asset_NoReclass!Y47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z47-Asset_NoReclass!Z47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA47-Asset_NoReclass!AA47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB47-Asset_NoReclass!AB47)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC47-Asset_NoReclass!AC47)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S120","v":-36.872163476808431},null,null,null,null,null,{"$f":"Y120","v":0},null,null,null,null,{"$f":"AD120","v":0}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-38.999986836060245}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H100","v":2126.0820833524672},2089.2792698186977,2050.3046796028057,2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.8035403979034,2663.7863229709524,3199.3577807177649,3170.3049558229236,3123.0945583271919,3066.5411039867363,3008.5423825364478,{"$f":"X100","v":2952.2414317690418},2893.2637982540941,2834.2298640655908,2775.2440856659414,2716.1557799333841,2657.2139777780726,2595.4979942409832,2533.3689111112108,2471.2398279814383,2409.1107448516659]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,356.16354211525584,333.96663070411336,316.93837564607492,297.74366922612785,278.0066210054427,258.59640980912326,291.79920840854965,478.92222123332829,458.07361504410358,561.28592999111754,535.74195476026591,591.07247914453808,583.47190208458426,558.40764782211158,531.856645927979,502.05510388892003,472.48415903531202,443.65572902457433,416.35112907642804,386.62227223220725,359.49797395852158,342.88890265636212,328.35286902545835,311.75933937243479,295.32137001698624,277.50479499041717]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,29.208194450085685,29.349148863012658,29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.479074042711606,30.537682310974436,29.627168899508515,28.656289278408476,28.128294288967446,26.099265748488769,26.718545160617374,31.127255823857883,34.228826745043392,40.510160899029366,46.048599529232035,52.218122639619672,38.956533030498335,38.372419611563807,37.936546331892842,37.276918680100543]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,80.216594847946851,83.562963482127842,80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,62.500140646532188,58.219870347991758,53.922016650215603,51.704744971398569,48.301116141123366,115.17599605544613,132.57358400352194,129.54624545006942,130.80119527084344,129.60513223749214,130.12540370836982,134.38024936744799,139.28568839555294,140.32175705727374,141.58459706778496,145.27982838370806,140.44297907632662,134.44982581251082,128.26013915210675,121.82845885869817]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,2.8985803620914647,2.9830301770397507,2.9228145803140113,6.4525877933804114,4.8238552515672968,3.0885131768382967,9.0686432889309643,8.6842846498039368,7.6911192089941265,6.4326908596065335,7.004941984067937,6.619491382826828,7.5841475097484041,10.290453368488711,12.514771449662526,13.47462086197962,13.72752131185624,12.005850288660497,10.160360903237237,10.083259601214747]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.10088101871543087,9.4155617467735472E-2,16.725224526100494,32.918569117195183,36.738153106605878,36.527689753617601,34.720045325760516,33.349606607142199,31.215830935863863,29.771319294009821,31.664073091084738,36.147784308181073,37.45435082705567,35.786320315642101,33.491361035773906,31.220696925520937,28.63085473399315]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,2.3855939060870326,3.5885270050950417,4.9241845825388584,34.583261930048643,31.180642978386071,44.655540986767924,79.812927960023018,76.97582888532142,71.750589440695009,65.806804236360975,63.136110025639219,57.112033657550128,52.16010645723965,43.875835414097764,41.968022144579265,39.520775611401149,48.427523032340993,57.284485476645273,55.725258505893223,56.59433563932275]
[{"$f":"ROW()","v":63},null,"Non-Depreciable",null,null,null,null,null,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,20.064724777599583,20.045735923939706,20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":64},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,1.2655977624520631,2.3790424308531497,3.3942615615297482,4.4396610466784443]
[{"$f":"ROW()","v":65},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I64)","v":2608.9030599474531},{"$f":"SUM(J56:J64)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586506,2307.4842741960783,2308.4711250279111,2761.2048473596756,2700.988375716267,3412.6202897491353,3328.5112781998428,4020.6779416960298,4057.8234871006271,3982.1043070359515,3893.5070815158679,3793.4725203530729,3705.2681089118287,3617.6489092273714,3533.8856023247704,3448.8031585092799,3374.1920491725023,3308.3250995393555,3222.7318585767148,3143.3857559208095,3053.5329821597616,2965.7435491832475]
[{"$f":"ROW()","v":66},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ABS(I65-Asset_NoReclass!I65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(J65-Asset_NoReclass!J65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(K65-Asset_NoReclass!K65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(L65-Asset_NoReclass!L65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(M65-Asset_NoReclass!M65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(N65-Asset_NoReclass!N65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(O65-Asset_NoReclass!O65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P65-Asset_NoReclass!P65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q65-Asset_NoReclass!Q65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R65-Asset_NoReclass!R65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S65-Asset_NoReclass!S65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T65-Asset_NoReclass!T65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U65-Asset_NoReclass!U65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V65-Asset_NoReclass!V65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W65-Asset_NoReclass!W65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X65-Asset_NoReclass!X65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y65-Asset_NoReclass!Y65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z65-Asset_NoReclass!Z65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA65-Asset_NoReclass!AA65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB65-Asset_NoReclass!AB65)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC65-Asset_NoReclass!AC65)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":67},null,"Pipeline",null,null,null,null,null,{"$f":"I216","v":2.2078668947161644},{"$f":"J216","v":4.6429644075447786E-2},9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263506,620.93091868550505,0,571.54093462817241,31.083646567310453,11.603686923653164,2.6951830766357081,0.38777519903652397,2.0764174730811811,0,0,8.6297307546749663E-2,8.8731049311209335E-3,0.23772212948907476,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,"Compression",null,null,null,null,null,{"$f":"I217","v":-3.1753727931607933},2.0471447844066564,0.12475209584795395,-0.16792048732523865,0.26158949617389032,56.442199386237732,205.02370275214616,0.17707028267993824,129.81325397138477,0,60.289784763650403,23.739533499823946,6.6203734600764124,5.1149992383724943,1.8404003717450215,2.0334288114206638,2.5323744524389498,4.758259872962574,2.882253760732961,1.9942828799758823,2.5067039866975627,4.9538895045126399,3.0615231325433117,3.3191342012030423,2.0511663367893189,2.8684330886959475]
[{"$f":"ROW()","v":69},null,"Metering",null,null,null,null,null,0.90948664436992821,0.8324896967561416,0.53600077140215929,-4.6467426277849805E-2,2.3818461893232468,0,0,0,0,0,5.613307654308203,4.030778102570641E-2,-3.8505059389727744E-2,0.21274826665711893,0.53369076885136024,1.3296916716974174,3.4776618052708952,3.6459885197162674,6.8832941714297275,6.1586291630169052,6.8130150728039078,1.5777663653034573,1.0780314431363363,1.2622059638377765,1.0805251238443734,1.2422067299945696]
[{"$f":"ROW()","v":70},null,"Other Depreciable",null,null,null,null,null,8.1069974085398506,2.1145477183535752,1.1230617296491476,1.3464539412949426,1.2853416280935113,0.32306744345959848,0.39098057908508976,0.43371115578237102,2.277267455753508,0.50249914746704039,70.976686423332495,27.934249407847098,2.2475602224068636,6.5255599798875572,4.0866841008323362,5.8364654182841376,2.3803786464575376,4.9579054901373523,1.7668983321732894,2.4787885805067194,5.1742497546239035,2.139466451849287,1.0544780438098926,0.89309391534860239,0.68087007952240053,4.7801749583134105]
[{"$f":"ROW()","v":71},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,2.8985803620914647,0.664165887366579,0.65233365316586955,4.3727891935911822,8.8841277429904095E-2,0,7.1357561144033754,2.0655854085910388,1.7424304272221649,0.96109908956187706,2.9458071674538724,2.5771588221056043,2.5064976260488931,3.8362002088720226,3.0057263458610977,1.5490378590920013,6.4232806462476848,3.1562064803192555,2.4103806011311431,3.3821114018008016,2.7886691951670088]
[{"$f":"ROW()","v":72},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0.10088101871543087,0,16.637794309880455,17.309256279667746,6.0894460966282757,2.4282040163320557,1.0326508030227946,1.5387691954243539,0.87801685579262423,1.56728088521692,4.904546324145878,7.4955037441672969,4.3183590459455585,2.7547449920665819,2.3114658897497233,2.4898587853482708,2.329945888515645,1.9251912420580044]
[{"$f":"ROW()","v":73},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,2.3855939060870326,1.4414924896167125,1.7183662170141909,30.213622608781574,0.17328857048738186,17.068134387580539,40.45743679121184,6.508694422376335,4.1057240563297261,4.5813667034701364,8.3200943643173382,5.4905628211839241,6.4185627400008567,2.9143822754680384,6.2694777882132602,5.7127156675049013,18.836670866016085,16.631325013508224,7.1525004617473993,9.8854822064707477,11.644860465188948]
[{"$f":"ROW()","v":74},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2655977624520631,1.1339196210984581,1.054038735437538,1.101271421929777,1.2143858755898915]
[{"$f":"ROW()","v":76},null,"Total",null,null,null,null,null,{"$f":"SUM(I67:I75)","v":8.04897815446515},{"$f":"SUM(J67:J75)","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763029,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691,37.951416588447799,28.4269496241652,18.581212664053773,20.511372458873065,26.463921555007779]
[{"$f":"ROW()","v":77},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ABS(I76-Asset_NoReclass!I76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(J76-Asset_NoReclass!J76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(K76-Asset_NoReclass!K76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(L76-Asset_NoReclass!L76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(M76-Asset_NoReclass!M76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(N76-Asset_NoReclass!N76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(O76-Asset_NoReclass!O76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P76-Asset_NoReclass!P76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q76-Asset_NoReclass!Q76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R76-Asset_NoReclass!R76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S76-Asset_NoReclass!S76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T76-Asset_NoReclass!T76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U76-Asset_NoReclass!U76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V76-Asset_NoReclass!V76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W76-Asset_NoReclass!W76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X76-Asset_NoReclass!X76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y76-Asset_NoReclass!Y76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z76-Asset_NoReclass!Z76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA76-Asset_NoReclass!AA76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB76-Asset_NoReclass!AB76)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC76-Asset_NoReclass!AC76)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":78},null,"Pipeline",null,null,null,null,null,{"$f":"-(Inputs!I269+Inputs!I3152)","v":0},{"$f":"-(Inputs!J269+Inputs!J3152)","v":0},{"$f":"-(Inputs!K269+Inputs!K3152)","v":0},{"$f":"-(Inputs!L269+Inputs!L3152)","v":0},{"$f":"-(Inputs!M269+Inputs!M3152)","v":0},{"$f":"N158+N227","v":0},{"$f":"O158+O227","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-(Inputs!Y269+Inputs!Y3152)","v":0},{"$f":"-(Inputs!Z269+Inputs!Z3152)","v":0},{"$f":"-(Inputs!AA269+Inputs!AA3152)","v":0},{"$f":"-(Inputs!AB269+Inputs!AB3152)","v":0},{"$f":"-(Inputs!AC269+Inputs!AC3152)","v":0},{"$f":"-(Inputs!AD269+Inputs!AD3152)","v":0},{"$f":"-(Inputs!AE269+Inputs!AE3152)","v":0},{"$f":"-(Inputs!AF269+Inputs!AF3152)","v":0},{"$f":"-(Inputs!AG269+Inputs!AG3152)","v":0},{"$f":"-(Inputs!AH269+Inputs!AH3152)","v":0}]
[{"$f":"ROW()","v":79},null,"Compression",null,null,null,null,null,{"$f":"-(Inputs!I270+Inputs!I3153)","v":0},{"$f":"-(Inputs!J270+Inputs!J3153)","v":0},{"$f":"-(Inputs!K270+Inputs!K3153)","v":0},{"$f":"-(Inputs!L270+Inputs!L3153)","v":0},{"$f":"-(Inputs!M270+Inputs!M3153)","v":0},{"$f":"N159+N228","v":-5.3597588925261999},0,0,0,0,0,-8.9358030790936196E-2,0,0,0,0,{"$f":"-(Inputs!Y270+Inputs!Y3153)","v":0},{"$f":"-(Inputs!Z270+Inputs!Z3153)","v":0},{"$f":"-(Inputs!AA270+Inputs!AA3153)","v":0},{"$f":"-(Inputs!AB270+Inputs!AB3153)","v":0},{"$f":"-(Inputs!AC270+Inputs!AC3153)","v":0},{"$f":"-(Inputs!AD270+Inputs!AD3153)","v":0},{"$f":"-(Inputs!AE270+Inputs!AE3153)","v":0},{"$f":"-(Inputs!AF270+Inputs!AF3153)","v":0},{"$f":"-(Inputs!AG270+Inputs!AG3153)","v":0},{"$f":"-(Inputs!AH270+Inputs!AH3153)","v":0}]
[{"$f":"ROW()","v":80},null,"Metering",null,null,null,null,null,{"$f":"-(Inputs!I271+Inputs!I3154)","v":0},{"$f":"-(Inputs!J271+Inputs!J3154)","v":0},{"$f":"-(Inputs!K271+Inputs!K3154)","v":0},{"$f":"-(Inputs!L271+Inputs!L3154)","v":0},{"$f":"-(Inputs!M271+Inputs!M3154)","v":0},{"$f":"N160+N229","v":0},0,0,0,0,0,0,0,0,-1.8387559616094575,0,{"$f":"-(Inputs!Y271+Inputs!Y3154)","v":0},{"$f":"-(Inputs!Z271+Inputs!Z3154)","v":0},{"$f":"-(Inputs!AA271+Inputs!AA3154)","v":0},{"$f":"-(Inputs!AB271+Inputs!AB3154)","v":0},{"$f":"-(Inputs!AC271+Inputs!AC3154)","v":0},{"$f":"-(Inputs!AD271+Inputs!AD3154)","v":0},{"$f":"-(Inputs!AE271+Inputs!AE3154)","v":0},{"$f":"-(Inputs!AF271+Inputs!AF3154)","v":0},{"$f":"-(Inputs!AG271+Inputs!AG3154)","v":0},{"$f":"-(Inputs!AH271+Inputs!AH3154)","v":0}]
[{"$f":"ROW()","v":81},null,"Other Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I272+Inputs!I3155)","v":0},{"$f":"-(Inputs!J272+Inputs!J3155)","v":0},{"$f":"-(Inputs!K272+Inputs!K3155)","v":0},{"$f":"-(Inputs!L272+Inputs!L3155)","v":0},{"$f":"-(Inputs!M272+Inputs!M3155)","v":0},{"$f":"N161+N230","v":-9.6111702345292427E-2},0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.0579640910636323,-0.42296687868703392,-0.82619429101544861,-0.48022935024330832,-0.77776723237018541,{"$f":"-(Inputs!Y272+Inputs!Y3155)","v":0},{"$f":"-(Inputs!Z272+Inputs!Z3155)","v":0},{"$f":"-(Inputs!AA272+Inputs!AA3155)","v":0},{"$f":"-(Inputs!AB272+Inputs!AB3155)","v":0},{"$f":"-(Inputs!AC272+Inputs!AC3155)","v":0},{"$f":"-(Inputs!AD272+Inputs!AD3155)","v":0},{"$f":"-(Inputs!AE272+Inputs!AE3155)","v":0},{"$f":"-(Inputs!AF272+Inputs!AF3155)","v":0},{"$f":"-(Inputs!AG272+Inputs!AG3155)","v":0},{"$f":"-(Inputs!AH272+Inputs!AH3155)","v":0}]
[{"$f":"ROW()","v":82},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-(Inputs!I273+Inputs!I3156)","v":0},{"$f":"-(Inputs!J273+Inputs!J3156)","v":0},{"$f":"-(Inputs!K273+Inputs!K3156)","v":0},{"$f":"-(Inputs!L273+Inputs!L3156)","v":0},{"$f":"-(Inputs!M273+Inputs!M3156)","v":0},{"$f":"N162+N231","v":0},0,0,0,0,0,0,0,-3.0014692288760163E-3,-1.4005283163133517E-2,0,{"$f":"-(Inputs!Y273+Inputs!Y3156)","v":0},{"$f":"-(Inputs!Z273+Inputs!Z3156)","v":0},{"$f":"-(Inputs!AA273+Inputs!AA3156)","v":0},{"$f":"-(Inputs!AB273+Inputs!AB3156)","v":0},{"$f":"-(Inputs!AC273+Inputs!AC3156)","v":0},{"$f":"-(Inputs!AD273+Inputs!AD3156)","v":0},{"$f":"-(Inputs!AE273+Inputs!AE3156)","v":0},{"$f":"-(Inputs!AF273+Inputs!AF3156)","v":0},{"$f":"-(Inputs!AG273+Inputs!AG3156)","v":0},{"$f":"-(Inputs!AH273+Inputs!AH3156)","v":0}]
[{"$f":"ROW()","v":83},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-(Inputs!I274+Inputs!I3157)","v":0},{"$f":"-(Inputs!J274+Inputs!J3157)","v":0},{"$f":"-(Inputs!K274+Inputs!K3157)","v":0},{"$f":"-(Inputs!L274+Inputs!L3157)","v":0},{"$f":"-(Inputs!M274+Inputs!M3157)","v":0},{"$f":"N163+N232","v":0},0,0,0,0,0,0,0,0,6.4346559273037072E-5,0,{"$f":"-(Inputs!Y274+Inputs!Y3157)","v":0},{"$f":"-(Inputs!Z274+Inputs!Z3157)","v":0},{"$f":"-(Inputs!AA274+Inputs!AA3157)","v":0},{"$f":"-(Inputs!AB274+Inputs!AB3157)","v":0},{"$f":"-(Inputs!AC274+Inputs!AC3157)","v":0},{"$f":"-(Inputs!AD274+Inputs!AD3157)","v":0},{"$f":"-(Inputs!AE274+Inputs!AE3157)","v":0},{"$f":"-(Inputs!AF274+Inputs!AF3157)","v":0},{"$f":"-(Inputs!AG274+Inputs!AG3157)","v":0},{"$f":"-(Inputs!AH274+Inputs!AH3157)","v":0}]
[{"$f":"ROW()","v":84},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-(Inputs!I275+Inputs!I3158)","v":0},{"$f":"-(Inputs!J275+Inputs!J3158)","v":0},{"$f":"-(Inputs!K275+Inputs!K3158)","v":0},{"$f":"-(Inputs!L275+Inputs!L3158)","v":0},{"$f":"-(Inputs!M275+Inputs!M3158)","v":0},{"$f":"N164+N233","v":0},0,0,0,0,0,0,0,-1.3399788809435978E-2,-4.4189048369927098E-2,-5.7999526324266019E-2,{"$f":"-(Inputs!Y275+Inputs!Y3158)","v":0},{"$f":"-(Inputs!Z275+Inputs!Z3158)","v":0},{"$f":"-(Inputs!AA275+Inputs!AA3158)","v":0},{"$f":"-(Inputs!AB275+Inputs!AB3158)","v":0},{"$f":"-(Inputs!AC275+Inputs!AC3158)","v":0},{"$f":"-(Inputs!AD275+Inputs!AD3158)","v":0},{"$f":"-(Inputs!AE275+Inputs!AE3158)","v":0},{"$f":"-(Inputs!AF275+Inputs!AF3158)","v":0},{"$f":"-(Inputs!AG275+Inputs!AG3158)","v":0},{"$f":"-(Inputs!AH275+Inputs!AH3158)","v":0}]
[{"$f":"ROW()","v":85},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I276+Inputs!I3159)","v":0},{"$f":"-(Inputs!J276+Inputs!J3159)","v":0},{"$f":"-(Inputs!K276+Inputs!K3159)","v":0},{"$f":"-(Inputs!L276+Inputs!L3159)","v":0},{"$f":"-(Inputs!M276+Inputs!M3159)","v":0},{"$f":"N165+N234","v":-2.9045933596697231},0,0,0,0,0,0,0,0,0,0,{"$f":"-(Inputs!Y276+Inputs!Y3159)","v":0},{"$f":"-(Inputs!Z276+Inputs!Z3159)","v":0},{"$f":"-(Inputs!AA276+Inputs!AA3159)","v":0},{"$f":"-(Inputs!AB276+Inputs!AB3159)","v":0},{"$f":"-(Inputs!AC276+Inputs!AC3159)","v":0},{"$f":"-(Inputs!AD276+Inputs!AD3159)","v":0},{"$f":"-(Inputs!AE276+Inputs!AE3159)","v":0},{"$f":"-(Inputs!AF276+Inputs!AF3159)","v":0},{"$f":"-(Inputs!AG276+Inputs!AG3159)","v":0},{"$f":"-(Inputs!AH276+Inputs!AH3159)","v":0}]
[{"$f":"ROW()","v":86},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-(Inputs!I277+Inputs!I3160)","v":0},{"$f":"-(Inputs!J277+Inputs!J3160)","v":0},{"$f":"-(Inputs!K277+Inputs!K3160)","v":0},{"$f":"-(Inputs!L277+Inputs!L3160)","v":0},{"$f":"-(Inputs!M277+Inputs!M3160)","v":0},{"$f":"N166+N235","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-(Inputs!Y277+Inputs!Y3160)","v":0},{"$f":"-(Inputs!Z277+Inputs!Z3160)","v":0},{"$f":"-(Inputs!AA277+Inputs!AA3160)","v":0},{"$f":"-(Inputs!AB277+Inputs!AB3160)","v":0},{"$f":"-(Inputs!AC277+Inputs!AC3160)","v":0},{"$f":"-(Inputs!AD277+Inputs!AD3160)","v":0},{"$f":"-(Inputs!AE277+Inputs!AE3160)","v":0},{"$f":"-(Inputs!AF277+Inputs!AF3160)","v":0},{"$f":"-(Inputs!AG277+Inputs!AG3160)","v":0},{"$f":"-(Inputs!AH277+Inputs!AH3160)","v":0}]
[{"$f":"ROW()","v":87},null,"Total",null,null,null,null,null,{"$f":"SUM(I78:I86)","v":0},{"$f":"SUM(J78:J86)","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445138,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ABS(I87-Asset_NoReclass!I87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(J87-Asset_NoReclass!J87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(K87-Asset_NoReclass!K87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(L87-Asset_NoReclass!L87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(M87-Asset_NoReclass!M87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(N87-Asset_NoReclass!N87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(O87-Asset_NoReclass!O87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P87-Asset_NoReclass!P87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q87-Asset_NoReclass!Q87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R87-Asset_NoReclass!R87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S87-Asset_NoReclass!S87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T87-Asset_NoReclass!T87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U87-Asset_NoReclass!U87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V87-Asset_NoReclass!V87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W87-Asset_NoReclass!W87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X87-Asset_NoReclass!X87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y87-Asset_NoReclass!Y87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z87-Asset_NoReclass!Z87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA87-Asset_NoReclass!AA87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB87-Asset_NoReclass!AB87)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC87-Asset_NoReclass!AC87)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":89},null,"Pipeline",null,null,null,null,null,{"$f":"I169+I238","v":-39.010680428485635},-39.021019859967453,-39.027752513025384,-39.031551652965213,-39.040159830803567,-39.056906374036181,-39.148558228099162,-39.265540189417202,-44.443819639814571,-50.017217426951042,-51.719481865505266,-60.136471462151995,-58.814084419384869,-59.248637417091054,-58.386496649325188,-58.377368240487236,-58.97763351494747,-59.033934188503238,-59.072075707196127,-59.097178837488016,-59.179524284800536,-61.71598353708923,-62.129083129772297,-62.12908312977229,-62.129083129772297,-62.129083129772283]
[{"$f":"ROW()","v":90},null,"Compression",null,null,null,null,null,-19.021538617981687,-19.075399842445119,-19.319458515795041,-19.569127733359906,-19.671800692493321,-17.879641894285147,-17.900689927367523,-21.025676471904688,-26.600939024370817,-25.54397523085165,-25.563473699031114,-31.250752528986823,-31.684627722549088,-31.666001132505105,-31.641942410803928,-31.604373665028664,-31.360804463176621,-32.062859821108859,-32.611110604953744,-29.118581153661538,-19.115775288857016,-19.489923135416404,-19.655052785566827,-19.757103556651604,-19.867741363358373,-19.936113574584684]
[{"$f":"ROW()","v":91},null,"Metering",null,null,null,null,null,-0.76853223144295235,-0.76853223144295235,-0.77021539470743461,-0.77189855797191675,-0.77358172123639901,-0.849396319847468,-0.88156554820627286,-0.91666013660168622,-0.92104707074530867,-0.92104707074530867,-0.91165918224090881,-0.95082119249162866,-0.93237456171031008,-0.74074325609814951,-0.72396334772058013,-0.71041225956881393,0.93104885796961445,-0.54441759853075689,-0.60196001744375061,-0.62019053281423508,-0.64349196241626916,-14.839355974424793,-1.6621448620708679,-1.6980792435087455,-1.7401527756366715,-1.7761702797648173]
[{"$f":"ROW()","v":92},null,"Other Depreciable",null,null,null,null,null,-4.760628774358862,-5.0446345225191633,-5.3271254237414301,-5.6480485528360411,-5.9128662397812448,-5.2265088552232299,-4.6712508776255142,-4.6895194001880052,-4.4627688025491343,-3.8046829649962008,-4.0885119233148313,-5.4786973687076488,-4.8519318971723582,-4.4444158680981154,-4.8025177839403037,-4.5384267150362936,1.8744670126206511,-5.2466462032404057E-2,-0.73082967045248459,-1.2159485699954982,-1.4790184387008001,-6.976315759230717,-7.0476313076256929,-7.0827805757526896,-7.1125503729309765,-7.1352460422483901]
[{"$f":"ROW()","v":93},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,-0.57971607241829293,-0.71254924989160873,-0.84301598052478266,-1.717573819243019,-1.7353420747289998,-1.155626002310707,-2.4499440477180663,-2.7325943988031005,-2.2055221557863378,-2.3735560429924694,-2.9626094233467124,-1.5418414991273162,-1.1298943501317158,-0.78140826468728286,-0.58918844677490745,-6.1703801963710667,-4.8778775035149984,-4.2558699865544032,-3.4592127038232916,-3.3842033977181769]
[{"$f":"ROW()","v":94},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,-6.7254012476953918E-3,-6.7254012476953909E-3,-1.1159116885730591,-2.2698621072175751,-2.6386673693203289,-2.8403595774391541,-2.909207914042669,-3.0117925270709591,-3.0117925270709591,-3.0117925270709591,-3.0117925270709591,-3.0117925270709591,-4.4227755034801515,-4.6064251696179239,-4.7605228956012384,-4.9197880800434293,-5.0751178059444726]
[{"$f":"ROW()","v":95},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,-0.23855939060870324,-0.38270863957037449,-0.5545452612717936,-3.5759075221499508,-3.593236379198689,-5.3000498179567428,-9.3457934970779277,-9.3175637121466899,-10.480962859434248,-10.932789048714829,-11.514639189273009,-11.370489940311337,-11.198653318609917,-8.177291057731761,-8.1599622006830224,-9.9299234450762413,-7.7743625692039435,-8.711727432499444,-9.0164050730412111,-9.5468166233412717]
[{"$f":"ROW()","v":96},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6610159518581014E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,-4.899938547013906E-16,1.959975418805562E-15,-2.0474952697371783E-2,-3.8819604760939291E-2,-5.5871936781081113E-2,-7.3688403386784063E-2]
[{"$f":"ROW()","v":98},null,"Total",null,null,null,null,null,{"$f":"SUM(I89:I97)","v":-63.561380052269136},{"$f":"SUM(J89:J97)","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325478,-66.992654087573555,-77.826135779276413,-85.587129436184853,-87.618430525267499,-105.38833006117862,-110.34861825283019,-110.78862315406256,-111.08176478444975,-111.44613388587098,-104.95535308770592,-107.61780203668485,-108.3563161958587,-102.0223909434493,-92.178753149303532,-123.5446575510886,-107.77305228006992,-108.43398642510137,-108.30080543538736,-109.05643925676087]
[{"$f":"ROW()","v":99},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ABS(I98-Asset_NoReclass!I98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(J98-Asset_NoReclass!J98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(K98-Asset_NoReclass!K98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(L98-Asset_NoReclass!L98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(M98-Asset_NoReclass!M98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(N98-Asset_NoReclass!N98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(O98-Asset_NoReclass!O98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P98-Asset_NoReclass!P98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q98-Asset_NoReclass!Q98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R98-Asset_NoReclass!R98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S98-Asset_NoReclass!S98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T98-Asset_NoReclass!T98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U98-Asset_NoReclass!U98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V98-Asset_NoReclass!V98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W98-Asset_NoReclass!W98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X98-Asset_NoReclass!X98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y98-Asset_NoReclass!Y98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z98-Asset_NoReclass!Z98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA98-Asset_NoReclass!AA98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB98-Asset_NoReclass!AB98)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC98-Asset_NoReclass!AC98)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":100},null,"Pipeline",null,null,null,null,{"$f":"H180","v":2126.0820833524672},{"$f":"I56+I67+I78+I89","v":2089.2792698186977},{"$f":"J56+J67+J78+J89","v":2050.3046796028057},2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.8035403979034,2663.7863229709524,{"$f":"S56+S67+S78+S89-S111","v":3199.3577807177649},{"$f":"T56+T67+T78+T89","v":3170.3049558229236},{"$f":"U56+U67+U78+U89","v":3123.0945583271919},3066.5411039867363,3008.5423825364478,2952.2414317690418,2893.2637982540941,2834.2298640655908,2775.2440856659414,2716.1557799333841,2657.2139777780726,2595.4979942409832,2533.3689111112108,2471.2398279814383,2409.1107448516659,2346.9816617218935]
[{"$f":"ROW()","v":101},null,"Compression",null,null,null,null,{"$f":"H181","v":356.16354211525584},{"$f":"I57+I68+I79+I90","v":333.96663070411336},316.93837564607492,297.74366922612785,278.0066210054427,258.59640980912326,291.79920840854965,478.92222123332829,458.07361504410358,561.28592999111754,535.74195476026591,{"$f":"S57+S68+S79+S90-S112","v":591.07247914453808},{"$f":"T57+T68+T79+T90","v":583.47190208458426},558.40764782211158,531.856645927979,502.05510388892003,472.48415903531202,443.65572902457433,416.35112907642804,386.62227223220725,359.49797395852158,342.88890265636212,328.35286902545835,311.75933937243479,295.32137001698624,277.50479499041717,260.43711450452844]
[{"$f":"ROW()","v":102},null,"Metering",null,null,null,null,{"$f":"H182","v":29.208194450085685},{"$f":"I58+I69+I80+I91","v":29.349148863012658},29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.479074042711606,30.537682310974436,29.627168899508515,28.656289278408476,28.128294288967446,26.099265748488769,26.718545160617374,31.127255823857883,34.228826745043392,40.510160899029366,46.048599529232035,52.218122639619672,38.956533030498335,38.372419611563807,37.936546331892842,37.276918680100543,36.742955130330294]
[{"$f":"ROW()","v":103},null,"Other Depreciable",null,null,null,null,{"$f":"H183","v":80.216594847946851},{"$f":"I59+I70+I81+I92","v":83.562963482127842},80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,62.500140646532188,58.219870347991758,53.922016650215603,51.704744971398569,48.301116141123366,115.17599605544613,132.57358400352194,129.54624545006942,130.80119527084344,129.60513223749214,130.12540370836982,134.38024936744799,139.28568839555294,140.32175705727374,141.58459706778496,145.27982838370806,140.44297907632662,134.44982581251082,128.26013915210675,121.82845885869817,119.47338777476318]
[{"$f":"ROW()","v":104},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I60+I71+I82+I93","v":0},0,0,0,0,2.8985803620914647,2.9830301770397507,2.9228145803140113,6.4525877933804114,4.8238552515672968,3.0885131768382967,9.0686432889309643,8.6842846498039368,7.6911192089941265,6.4326908596065335,7.004941984067937,6.619491382826828,7.5841475097484041,10.290453368488711,12.514771449662526,13.47462086197962,13.72752131185624,12.005850288660497,10.160360903237237,10.083259601214747,9.4877253986635779]
[{"$f":"ROW()","v":105},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0.10088101871543087,9.4155617467735472E-2,16.725224526100494,32.918569117195183,36.738153106605878,36.527689753617601,34.720045325760516,33.349606607142199,31.215830935863863,29.771319294009821,31.664073091084738,36.147784308181073,37.45435082705567,35.786320315642101,33.491361035773906,31.220696925520937,28.63085473399315,25.480928170106683]
[{"$f":"ROW()","v":106},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,2.3855939060870326,3.5885270050950417,4.9241845825388584,34.583261930048643,31.180642978386071,44.655540986767924,79.812927960023018,76.97582888532142,71.750589440695009,65.806804236360975,63.136110025639219,57.112033657550128,52.16010645723965,43.875835414097764,41.968022144579265,39.520775611401149,48.427523032340993,57.284485476645273,55.725258505893223,56.59433563932275,58.692379481170434]
[{"$f":"ROW()","v":107},null,"Non-Depreciable",null,null,null,null,{"$f":"H187","v":17.232645181697418},{"$f":"I63+I74+I85+I96","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,20.064724777599583,20.045735923939706,20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":108},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I64+I75+I86+I97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,1.2655977624520631,2.3790424308531497,3.3942615615297482,4.4396610466784443,5.5803585188815514]
[{"$f":"ROW()","v":109},null,"Total",null,null,null,null,{"$f":"SUM(H100:H108)","v":2608.9030599474531},{"$f":"SUM(I100:I108)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586506,2307.4842741960783,2308.4711250279111,2761.2048473596756,2700.988375716267,3412.6202897491353,3328.5112781998428,4020.6779416960298,4057.8234871006271,3982.1043070359515,3893.5070815158679,3793.4725203530729,3705.2681089118287,3617.6489092273714,3533.8856023247704,3448.8031585092799,3374.1920491725023,3308.3250995393555,3222.7318585767148,3143.3857559208095,3053.5329821597616,2965.7435491832475,2883.1510314814946]
[{"$f":"ROW()","v":110},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H109-Inputs!H119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ABS(I109-Asset_NoReclass!I109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(J109-Asset_NoReclass!J109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(K109-Asset_NoReclass!K109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(L109-Asset_NoReclass!L109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(M109-Asset_NoReclass!M109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(N109-Asset_NoReclass!N109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(O109-Asset_NoReclass!O109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P109-Asset_NoReclass!P109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q109-Asset_NoReclass!Q109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R109-Asset_NoReclass!R109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S109-Asset_NoReclass!S109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T109-Asset_NoReclass!T109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U109-Asset_NoReclass!U109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V109-Asset_NoReclass!V109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W109-Asset_NoReclass!W109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X109-Asset_NoReclass!X109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y109-Asset_NoReclass!Y109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z109-Asset_NoReclass!Z109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA109-Asset_NoReclass!AA109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB109-Asset_NoReclass!AB109)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC109-Asset_NoReclass!AC109)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":111},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S191+S260","v":-15.75000498414512}]
[{"$f":"ROW()","v":112},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S192+S261","v":-20.604213319652853}]
[{"$f":"ROW()","v":113},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S193+S262","v":-0.35695979619553531}]
[{"$f":"ROW()","v":114},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S194+S263","v":0}]
[{"$f":"ROW()","v":115},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S195+S264","v":0}]
[{"$f":"ROW()","v":116},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":117},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S198+S267","v":-0.16098537681492889}]
[{"$f":"ROW()","v":119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S199+S268","v":0}]
[{"$f":"ROW()","v":120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S111:S119)","v":-36.872163476808431}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"AD122","v":""},{"$f":"AE122","v":""},"",""]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":125},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""},{"$f":"IF(AE122=\"\",\"\",AD125-1)","v":""},{"$f":"IF(AF122=\"\",\"\",AE125-1)","v":""},"",""]
[{"$f":"ROW()","v":126},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"U126-1","v":56},55,54,53,52,51,50,49,{"$f":"IF(AD$125=\"\",AC126-1,MIN(AC126-1,AD$125))","v":48},{"$f":"AD126-1","v":47},46,45,44]
[{"$f":"ROW()","v":127},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S131","v":0},{"$f":"T131","v":22.638368259464677},{"$f":"U131","v":22.241203904035473},{"$f":"V131","v":21.844039548606268},{"$f":"W131","v":21.446875193177064},{"$f":"X131","v":21.04971083774786},20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.666724705172633,18.269560349743429,17.872395994314225,17.47523163888502]
[{"$f":"ROW()","v":128},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$435","v":22.638368259464677}]
[{"$f":"ROW()","v":129},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U443","v":0},{"$f":"Inputs!V443","v":0},{"$f":"Inputs!W443","v":0},{"$f":"Inputs!X443","v":0},{"$f":"Inputs!Y443","v":0},{"$f":"Inputs!Z443","v":0},{"$f":"Inputs!AA443","v":0},{"$f":"Inputs!AB443","v":0},{"$f":"Inputs!AC443","v":0},{"$f":"Inputs!AD443","v":0},{"$f":"Inputs!AE443","v":0},{"$f":"Inputs!AF443","v":0},{"$f":"Inputs!AG443","v":0},{"$f":"Inputs!AH443","v":0}]
[{"$f":"ROW()","v":130},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T439","v":0},{"$f":"Inputs!U439","v":-0.39716435542920492},{"$f":"Inputs!V439","v":-0.39716435542920492},{"$f":"Inputs!W439","v":-0.39716435542920492},{"$f":"Inputs!X439","v":-0.39716435542920492},{"$f":"-Y127/Y126","v":-0.39716435542920492},-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920497,-0.39716435542920497,-0.39716435542920497,-0.39716435542920497,-0.39716435542920503]
[{"$f":"ROW()","v":131},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T127:T130)","v":22.638368259464677},{"$f":"SUM(U127:U130)","v":22.241203904035473},{"$f":"SUM(V127:V130)","v":21.844039548606268},{"$f":"SUM(W127:W130)","v":21.446875193177064},{"$f":"SUM(X127:X130)","v":21.04971083774786},{"$f":"SUM(Y127:Y130)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.666724705172633,18.269560349743429,17.872395994314225,17.47523163888502,17.078067283455816]
[{"$f":"ROW()","v":132}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":135},"Life",null,null,null,null,null,null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":136},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D46","v":54.5},{"$f":"MAX(I136-1,0)","v":53.5},{"$f":"MAX(J136-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,{"$f":"MAX(Z136-1,0)","v":36.5},35.5,34.5,{"$f":"IF(AD$125=\"\",AC136-1,MIN(AC136-1,AD$125))","v":33.5},{"$f":"MAX(AD136-1,0)","v":32.5},31.5,30.5,29.5]
[{"$f":"ROW()","v":137},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D47","v":19.600731411113347},{"$f":"MAX(I137-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D48","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448,{"$f":"IF(AD135=\"\",MAX(0,1),Inputs!$D$48-(AC$6-$I$6+1))","v":1},0,0,0,0]
[{"$f":"ROW()","v":139},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D49","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,"Non-Depreciable"]
[{"$f":"ROW()","v":144},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},"Opening Value"]
[{"$f":"ROW()","v":147},null,"Pipeline",null,null,null,null,null,{"$f":"H180","v":2126.0820833524672},2087.0714029239816,2048.0607224954961,2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,1696.9645986391261,1657.9539182106405,1618.9432377821549,1579.9325573536694,1540.9218769251838,{"$f":"X180","v":1501.9111964966983},1462.9005160682127,1423.8898356397272,1384.8791552112416,1345.868474782756,1306.8577943542705,1267.8471139257847,1228.8364334972989,1189.8257530688131,1150.8150726403273]
[{"$f":"ROW()","v":148},null,"Compression",null,null,null,null,null,356.16354211525584,337.14200349727417,318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,131.1606438875173,113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Metering",null,null,null,null,null,29.208194450085685,28.439662218642731,27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,20.065628876518943,19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851,13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":150},null,"Other Depreciable",null,null,null,null,null,80.216594847946851,75.455966073587987,70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,20.833049404574425,16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,"Non-Depreciable",null,null,null,null,null,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":155},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Total",null,null,null,null,null,{"$f":"SUM(I147:I155)","v":2608.9030599474531},{"$f":"SUM(J147:J155)","v":2545.3416798951844},2481.7802998429152,2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,1538.360558692809,1481.3378328614313,1424.3151070300539,1374.1822214205815,1334.4156495008287,1282.1751657478123,1243.1644853193266,1204.1538048908408,1165.143124462355]
[{"$f":"ROW()","v":157},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":158},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I269","v":0},{"$f":"-Inputs!J269","v":0},{"$f":"-Inputs!K269","v":0},{"$f":"-Inputs!L269","v":0},{"$f":"-Inputs!M269","v":0},{"$f":"-Inputs!N269","v":0},{"$f":"-Inputs!O269","v":0},{"$f":"-Inputs!P269","v":0},{"$f":"-Inputs!Q269","v":0},{"$f":"-Inputs!R269","v":0},{"$f":"-Inputs!S269","v":0},{"$f":"-Inputs!T269","v":0},{"$f":"-Inputs!U269","v":0},{"$f":"-Inputs!V269","v":0},{"$f":"-Inputs!W269","v":0},{"$f":"-Inputs!X269","v":0},{"$f":"-Inputs!Y269","v":0},{"$f":"-Inputs!Z269","v":0},{"$f":"-Inputs!AA269","v":0},{"$f":"-Inputs!AB269","v":0},{"$f":"-Inputs!AC269","v":0},{"$f":"-Inputs!AD269","v":0},{"$f":"-Inputs!AE269","v":0},{"$f":"-Inputs!AF269","v":0},{"$f":"-Inputs!AG269","v":0},{"$f":"-Inputs!AH269","v":0}]
[{"$f":"ROW()","v":159},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I270","v":0},{"$f":"-Inputs!J270","v":0},{"$f":"-Inputs!K270","v":0},{"$f":"-Inputs!L270","v":0},{"$f":"-Inputs!M270","v":0},{"$f":"-Inputs!N270","v":-5.3597588925261999},{"$f":"-Inputs!O270","v":0},{"$f":"-Inputs!P270","v":0},{"$f":"-Inputs!Q270","v":0},{"$f":"-Inputs!R270","v":0},{"$f":"-Inputs!S270","v":0},{"$f":"-Inputs!T270","v":-1.1277638623007835E-3},{"$f":"-Inputs!U270","v":0},{"$f":"-Inputs!V270","v":0},{"$f":"-Inputs!W270","v":0},{"$f":"-Inputs!X270","v":0},{"$f":"-Inputs!Y270","v":0},{"$f":"-Inputs!Z270","v":0},{"$f":"-Inputs!AA270","v":0},{"$f":"-Inputs!AB270","v":0},{"$f":"-Inputs!AC270","v":0},{"$f":"-Inputs!AD270","v":0},{"$f":"-Inputs!AE270","v":0},{"$f":"-Inputs!AF270","v":0},{"$f":"-Inputs!AG270","v":0},{"$f":"-Inputs!AH270","v":0}]
[{"$f":"ROW()","v":160},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I271","v":0},{"$f":"-Inputs!J271","v":0},{"$f":"-Inputs!K271","v":0},{"$f":"-Inputs!L271","v":0},{"$f":"-Inputs!M271","v":0},{"$f":"-Inputs!N271","v":0},{"$f":"-Inputs!O271","v":0},{"$f":"-Inputs!P271","v":0},{"$f":"-Inputs!Q271","v":0},{"$f":"-Inputs!R271","v":0},{"$f":"-Inputs!S271","v":0},{"$f":"-Inputs!T271","v":0},{"$f":"-Inputs!U271","v":0},{"$f":"-Inputs!V271","v":0},{"$f":"-Inputs!W271","v":-2.7851286308532393E-2},{"$f":"-Inputs!X271","v":0},{"$f":"-Inputs!Y271","v":0},{"$f":"-Inputs!Z271","v":0},{"$f":"-Inputs!AA271","v":0},{"$f":"-Inputs!AB271","v":0},{"$f":"-Inputs!AC271","v":0},{"$f":"-Inputs!AD271","v":0},{"$f":"-Inputs!AE271","v":0},{"$f":"-Inputs!AF271","v":0},{"$f":"-Inputs!AG271","v":0},{"$f":"-Inputs!AH271","v":0}]
[{"$f":"ROW()","v":161},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":-9.6111702345292427E-2},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":-4.2045453370522311E-2},{"$f":"-Inputs!Q272","v":-3.1770332021406875E-2},{"$f":"-Inputs!R272","v":-0.10144501274603727},{"$f":"-Inputs!S272","v":-1.3294585694912096E-2},{"$f":"-Inputs!T272","v":-2.0199941052602277},{"$f":"-Inputs!U272","v":-2.8598221270247817E-2},{"$f":"-Inputs!V272","v":-3.8651759549269513E-2},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"-Inputs!AC272","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0}]
[{"$f":"ROW()","v":162},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":0},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":0},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"-Inputs!AC273","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0}]
[{"$f":"ROW()","v":163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":0},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"-Inputs!AC274","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0}]
[{"$f":"ROW()","v":164},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":0},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":0},{"$f":"-Inputs!Q275","v":0},{"$f":"-Inputs!R275","v":0},{"$f":"-Inputs!S275","v":0},{"$f":"-Inputs!T275","v":0},{"$f":"-Inputs!U275","v":0},{"$f":"-Inputs!V275","v":0},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"-Inputs!AC275","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0}]
[{"$f":"ROW()","v":165},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":-2.9045933596697231},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"-Inputs!AC276","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0}]
[{"$f":"ROW()","v":166},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"-Inputs!AC277","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0}]
[{"$f":"ROW()","v":167},null,"Total",null,null,null,null,null,{"$f":"SUM(I158:I166)","v":0},0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-2.0211218691225286,-2.8598221270247817E-2,-3.8651759549269513E-2,-2.7851286308532393E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":168},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z150/($H172-(Z$8-1))","v":0},null,null,null,null,{"$f":"AE150/($H172-(AE$8-1))","v":0}]
[{"$f":"ROW()","v":169},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I212","v":-39.010680428485635},{"$f":"-Inputs!J212","v":-39.010680428485635},{"$f":"-Inputs!K212","v":-39.010680428485635},{"$f":"-Inputs!L212","v":-39.010680428485635},{"$f":"-Inputs!M212","v":-39.010680428485635},{"$f":"-Inputs!N212","v":-39.010680428485628},{"$f":"-Inputs!O212","v":-39.010680428485628},{"$f":"-Inputs!P212","v":-39.010680428485628},{"$f":"-Inputs!Q212","v":-39.010680428485628},{"$f":"-Inputs!R212","v":-39.010680428485628},{"$f":"-Inputs!S212","v":-39.010680428485628},{"$f":"-Inputs!T212","v":-39.010680428485621},{"$f":"-Inputs!U212","v":-39.010680428485621},{"$f":"-Inputs!V212","v":-39.010680428485621},{"$f":"-Inputs!W212","v":-39.010680428485607},{"$f":"-Inputs!X212","v":-39.010680428485607},{"$f":"-Inputs!Y212","v":-39.0106804284856},{"$f":"-Inputs!Z212","v":-39.010680428485614},{"$f":"-Inputs!AA212","v":-39.010680428485614},{"$f":"-Inputs!AB212","v":-39.010680428485614},{"$f":"-Inputs!AC212","v":-39.0106804284856},{"$f":"IF(AD136<=0,0,-MIN(IF(AD147/AD136>AD147,AD147,AD147/AD136),AD147))","v":-39.010680428485685},-39.010680428485685,-39.010680428485678,-39.010680428485678,-39.010680428485671]
[{"$f":"ROW()","v":170},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I213","v":-19.021538617981687},{"$f":"-Inputs!J213","v":-19.021538617981687},{"$f":"-Inputs!K213","v":-19.021538617981687},{"$f":"-Inputs!L213","v":-19.021538617981687},{"$f":"-Inputs!M213","v":-19.021538617981687},{"$f":"-Inputs!N213","v":-17.879641894285147},{"$f":"-Inputs!O213","v":-17.879641894285147},{"$f":"-Inputs!P213","v":-17.879641894285147},{"$f":"-Inputs!Q213","v":-17.879641894285147},{"$f":"-Inputs!R213","v":-17.879641894285147},{"$f":"-Inputs!S213","v":-17.879641894285147},{"$f":"-Inputs!T213","v":-17.256467115730779},{"$f":"-Inputs!U213","v":-17.256467115730779},{"$f":"-Inputs!V213","v":-17.256467115730782},{"$f":"-Inputs!W213","v":-17.256467115730782},{"$f":"-Inputs!X213","v":-17.256467115730782},{"$f":"-Inputs!Y213","v":-17.256153911624853},{"$f":"-Inputs!Z213","v":-17.25615391162485},{"$f":"-Inputs!AA213","v":-17.256153911624853},{"$f":"-Inputs!AB213","v":-10.366313689719616},{"$f":"-Inputs!AC213","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":171},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I214","v":-0.76853223144295235},{"$f":"-Inputs!J214","v":-0.76853223144295235},{"$f":"-Inputs!K214","v":-0.76853223144295235},{"$f":"-Inputs!L214","v":-0.76853223144295235},{"$f":"-Inputs!M214","v":-0.76853223144295235},{"$f":"-Inputs!N214","v":-0.75712920233599545},{"$f":"-Inputs!O214","v":-0.75712920233599545},{"$f":"-Inputs!P214","v":-0.75712920233599545},{"$f":"-Inputs!Q214","v":-0.75712920233599545},{"$f":"-Inputs!R214","v":-0.75712920233599545},{"$f":"-Inputs!S214","v":-0.75712920233599545},{"$f":"-Inputs!T214","v":-0.7571292023359959},{"$f":"-Inputs!U214","v":-0.7571292023359959},{"$f":"-Inputs!V214","v":-0.75712920233599601},{"$f":"-Inputs!W214","v":-0.7571292023359959},{"$f":"-Inputs!X214","v":-0.7571292023359959},{"$f":"-Inputs!Y214","v":-0.75589149126714361},{"$f":"-Inputs!Z214","v":-0.75589149126714361},{"$f":"-Inputs!AA214","v":-0.75589149126714361},{"$f":"-Inputs!AB214","v":-0.75589149126714361},{"$f":"-Inputs!AC214","v":-0.75589149126714361},-13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":172},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I215","v":-4.760628774358862},{"$f":"-Inputs!J215","v":-4.760628774358862},{"$f":"-Inputs!K215","v":-4.760628774358862},{"$f":"-Inputs!L215","v":-4.760628774358862},{"$f":"-Inputs!M215","v":-4.760628774358862},{"$f":"-Inputs!N215","v":-4.760628774358862},{"$f":"-Inputs!O215","v":-4.760628774358862},{"$f":"-Inputs!P215","v":-4.760628774358862},{"$f":"-Inputs!Q215","v":-4.760628774358862},{"$f":"-Inputs!R215","v":-4.760628774358862},{"$f":"-Inputs!S215","v":-4.760628774358862},{"$f":"-Inputs!T215","v":-4.7119677339865209},{"$f":"-Inputs!U215","v":-4.7119677339865209},{"$f":"-Inputs!V215","v":-4.71196773398652},{"$f":"-Inputs!W215","v":-4.71196773398652},{"$f":"-Inputs!X215","v":-4.7119677339865209},{"$f":"-Inputs!Y215","v":-1.9179284878088236},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"-Inputs!AC215","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":173},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"-Inputs!AC216","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":174},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"-Inputs!AC217","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":175},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"-Inputs!AC218","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":176},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"-Inputs!AC219","v":0}]
[{"$f":"ROW()","v":177},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I220","v":0},{"$f":"-Inputs!J220","v":0},{"$f":"-Inputs!K220","v":0},{"$f":"-Inputs!L220","v":0},{"$f":"-Inputs!M220","v":0},{"$f":"-Inputs!N220","v":0},{"$f":"-Inputs!O220","v":0},{"$f":"-Inputs!P220","v":0},{"$f":"-Inputs!Q220","v":0},{"$f":"-Inputs!R220","v":0},{"$f":"-Inputs!S220","v":0},{"$f":"-Inputs!T220","v":0},{"$f":"-Inputs!U220","v":0},{"$f":"-Inputs!V220","v":0},{"$f":"-Inputs!W220","v":0},{"$f":"-Inputs!X220","v":0},{"$f":"-Inputs!Y220","v":0},{"$f":"-Inputs!Z220","v":0},{"$f":"-Inputs!AA220","v":0},{"$f":"-Inputs!AB220","v":0},{"$f":"-Inputs!AC220","v":0},{"$f":"IF(AD144<=0,0,-MIN(IF(AD155/AD144>AD155,AD155,AD155/AD144),AD155))","v":0},0,0,0,0]
[{"$f":"ROW()","v":178},null,"Total",null,null,null,null,null,{"$f":"SUM(I169:I177)","v":-63.561380052269136},-63.561380052269136,-63.561380052269136,-63.561380052269136,-63.561380052269136,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-61.736244480538915,-61.736244480538915,-61.736244480538915,-61.7362444805389,-61.7362444805389,-58.940654319186415,-57.022725831377606,-57.022725831377606,-50.132885609472375,-39.766571919752742,-52.240483753016392,-39.010680428485685,-39.010680428485678,-39.010680428485678,-39.010680428485671]
[{"$f":"ROW()","v":179},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I178+Inputs!I221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J178+Inputs!J221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K178+Inputs!K221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L178+Inputs!L221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M178+Inputs!M221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N178+Inputs!N221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O178+Inputs!O221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P178+Inputs!P221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q178+Inputs!Q221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R178+Inputs!R221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S178+Inputs!S221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T178+Inputs!T221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U178+Inputs!U221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V178+Inputs!V221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W178+Inputs!W221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X178+Inputs!X221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y178+Inputs!Y221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z178+Inputs!Z221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA178+Inputs!AA221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB178+Inputs!AB221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC178+Inputs!AC221,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":180},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H146","v":2126.0820833524672},{"$f":"I147+I158+I169","v":2087.0714029239816},{"$f":"J147+J158+J169","v":2048.0607224954961},2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,{"$f":"(S147+S158+S169-S191)*(S147+S158+S169-S191>0)","v":1696.9645986391261},{"$f":"T147+T158+T169","v":1657.9539182106405},1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,{"$f":"Y147+Y158+Y169","v":1462.9005160682127},1423.8898356397272,1384.8791552112416,1345.868474782756,1306.8577943542705,{"$f":"AD147+AD158+AD169","v":1267.8471139257847},{"$f":"AE147+AE158+AE169","v":1228.8364334972989},1189.8257530688131,1150.8150726403273,1111.8043922118418]
[{"$f":"ROW()","v":181},null,"Compression",null,null,null,null,{"$f":"Inputs!H147","v":356.16354211525584},{"$f":"I148+I159+I170","v":337.14200349727417},318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,{"$f":"(S148+S159+S170-S192)*(S148+S159+S170-S192>0)","v":148.41823876711038},131.1606438875173,113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":182},null,"Metering",null,null,null,null,{"$f":"Inputs!H148","v":29.208194450085685},{"$f":"I149+I160+I171","v":28.439662218642731},27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,{"$f":"(S149+S160+S171-S193)*(S149+S160+S171-S193>0)","v":20.822758078854939},20.065628876518943,19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851,13.229803324530707,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H149","v":80.216594847946851},{"$f":"I150+I161+I172","v":75.455966073587987},70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,{"$f":"(S150+S161+S172-S194)*(S150+S161+S172-S194>0)","v":27.565011243821175},20.833049404574425,16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":184},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H150","v":0},{"$f":"I151+I162+I173","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S151+S162+S173-S195)*(S151+S162+S173-S195>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H153","v":17.232645181697418},{"$f":"I154+I165+I176","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"(S154+S165+S176-S198)*(S154+S165+S176-S198>0)","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":188},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H154","v":0},{"$f":"I155+I166+I177","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S155+S166+S177-S199)*(S155+S166+S177-S199>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},null,"Total",null,null,null,null,{"$f":"SUM(H180:H188)","v":2608.9030599474531},2545.3416798951844,{"$f":"SUM(J180:J188)","v":2481.7802998429152},2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,1538.360558692809,1481.3378328614313,1424.3151070300539,1374.1822214205815,1334.4156495008287,1282.1751657478123,1243.1644853193266,1204.1538048908408,1165.143124462355,1126.1324440338694]
[{"$f":"ROW()","v":190},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H189-Inputs!H177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I189-Inputs!I177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J189-Inputs!J177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K189-Inputs!K177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L189-Inputs!L177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M189-Inputs!M177,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":191},null,"Pipeline",null,null,null,null,{"$f":"H189-Inputs!H177","v":0},{"$f":"I189-Inputs!I177","v":0},{"$f":"J189-Inputs!J177","v":0},{"$f":"K189-Inputs!K177","v":0},{"$f":"L189-Inputs!L177","v":0},{"$f":"M189-Inputs!M177","v":0},null,null,null,null,null,{"$f":"(S147+S158+S169)*(S147+S158+S169<0)","v":0}]
[{"$f":"ROW()","v":192},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S148+S159+S170)*(S148+S159+S170<0)","v":0}]
[{"$f":"ROW()","v":193},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S149+S160+S171)*(S149+S160+S171<0)","v":0}]
[{"$f":"ROW()","v":194},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S150+S161+S172)*(S150+S161+S172<0)","v":0}]
[{"$f":"ROW()","v":195},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S151+S162+S173)*(S151+S162+S173<0)","v":0}]
[{"$f":"ROW()","v":196},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":197},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S154+S165+S176)*(S154+S165+S176<0)","v":0}]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S166+S177)*(S155+S166+S177<0)","v":0}]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S191:S198)","v":0}]
[{"$f":"ROW()","v":201}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[{"$f":"ROW()","v":204},"Opening Value"]
[{"$f":"ROW()","v":205},null,"Pipeline",null,null,null,null,null,{"$f":"I285+I364+I443+I522+I601+I680+I759+I838+I917+I996+I1075+I1154+I1233+I1312+I1391+I1470","v":0},2.2078668947161644,2.243957107309793,2.322624641850787,2.3017843398856477,3.1580540457198567,13.422155232059534,322.07898347713655,323.31980142763132,938.81758090180733,927.8110439033419,{"$f":"S249","v":1502.3931820786397},1512.3510376122838,1504.1513205450378,1486.608546633068,1467.6205056112649,1450.3302352723445,1430.3632821858826,1410.3400284258648,1390.3649304547012,1370.2873051506299,1350.3561834238042,1327.6508803152005,1304.5324776139139,1281.4140749126273,1258.2956722113406]
[{"$f":"ROW()","v":206},null,"Compression",null,null,null,null,null,0,-3.1753727931607933,-1.1820892332175683,-1.3552570351829687,-2.0707666378864253,-2.4594392162241689,53.982760170013563,258.98541488907733,256.01645059413778,377.10840743543685,369.44407409887037,442.65424037742764,452.31125819706693,444.503471050325,435.20893627192316,422.66386134859505,410.34938361071784,398.77710751160504,388.72866147508364,376.25595854248769,359.49797395852164,342.88890265636218,328.3528690254584,311.75933937243485,295.32137001698629,277.50479499041722]
[{"$f":"ROW()","v":207},null,"Metering",null,null,null,null,null,0,0.90948664436992821,1.7419763411260698,2.2762939492637466,2.2264601964569324,4.6032568959867319,4.5109897784752597,4.3865534326049822,4.2270224983392923,4.0631046299299802,3.8991867615206668,9.7149242321194933,9.5615400229895666,9.3477896042255253,9.5769238171204911,8.3328757652863406,9.7092843797509403,14.873886534258594,18.731348946711247,25.768574591964367,32.062904713434179,38.988319315088958,38.956533030498335,38.372419611563807,37.936546331892842,37.276918680100543]
[{"$f":"ROW()","v":208},null,"Other Depreciable",null,null,null,null,null,0,8.1069974085398506,9.9375393787331241,10.494104458999704,10.953138621817468,11.086242784488594,10.943430147083825,11.423788622902265,11.928609152855492,14.503736580418726,15.962181537248428,87.610984811624945,111.74053459894751,113.45376200075174,119.45933131506153,122.97523601569678,128.20747522056095,134.38024936744796,139.28568839555291,140.32175705727371,141.58459706778493,145.27982838370804,140.44297907632659,134.4498258125108,128.26013915210672,121.82845885869814]
[{"$f":"ROW()","v":209},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,2.8985803620914647,2.9830301770397507,2.9228145803140113,6.4525877933804114,4.8238552515672959,3.0885131768382958,9.0686432889309643,8.6842846498039368,7.6911192089941265,6.4326908596065335,7.004941984067937,6.619491382826828,7.5841475097484041,10.290453368488711,12.514771449662526,13.47462086197962,13.72752131185624,12.005850288660497,10.160360903237237,10.083259601214747]
[{"$f":"ROW()","v":210},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.10088101871543087,9.4155617467735472E-2,16.725224526100494,32.918569117195183,36.738153106605878,36.527689753617601,34.720045325760516,33.349606607142199,31.215830935863863,29.771319294009821,31.664073091084738,36.147784308181073,37.45435082705567,35.786320315642101,33.491361035773906,31.220696925520937,28.63085473399315]
[{"$f":"ROW()","v":211},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,2.3855939060870326,3.5885270050950417,4.9241845825388584,34.583261930048636,31.180642978386071,44.655540986767924,79.812927960023018,76.97582888532142,71.750589440695009,65.806804236360975,63.136110025639219,57.112033657550128,52.16010645723965,43.875835414097764,41.968022144579265,39.520775611401149,48.427523032340993,57.284485476645273,55.725258505893223,56.59433563932275]
[{"$f":"ROW()","v":212},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,5.7366729555718914,5.717684101912015,5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":213},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,1.2655977624520631,2.3790424308531497,3.3942615615297482,4.4396610466784443]
[{"$f":"ROW()","v":214},null,"Total",null,null,null,null,null,{"$f":"SUM(I205:I213)","v":0},{"$f":"SUM(J205:J213)","v":8.04897815446515},12.741383593951419,13.737766014931269,13.410616520273622,16.388114509971011,88.143509595810698,603.285312227041,605.51896633646879,1379.5907310008245,1357.9912447637439,2112.5792831450904,2213.482194899349,2199.5278575364823,2172.7055282564875,2134.4350628605393,2107.9668958998336,2079.288350534564,2052.5477694633391,2024.4880514792271,2000.0098277519226,1973.909450038529,1940.5566928289043,1900.2212706014852,1849.3791772689235,1800.6004247208946]
[{"$f":"ROW()","v":215},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I214-(I294+I373+I452+I531+I610+I689+I768+I847+I926+I1005+I1084+I1163+I1242+I1321+I1400+I1479+I1558+I1637+I1716+I1795+I1874+I1953+I2032+I2111+I2190+I2269),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AH214-(AH294+AH373+AH452+AH531+AH610+AH689+AH768+AH847+AH926+AH1005+AH1084+AH1163+AH1242+AH1321+AH1400+AH1479+AH1558+AH1637+AH1716+AH1795+AH1874+AH1953+AH2032+AH2111+AH2190+AH2269),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":216},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I710","v":2.2078668947161644},{"$f":"Inputs!J710","v":4.6429644075447786E-2},{"$f":"Inputs!K710","v":9.5739619080742119E-2},{"$f":"Inputs!L710","v":3.0922514440645993E-5},{"$f":"Inputs!M710","v":0.88574910815214025},{"$f":"N691","v":10.310327131890235},{"$f":"O770","v":308.79470604469054},{"$f":"P849","v":1.4956777114263506},{"$f":"Q928","v":620.93091868550505},{"$f":"R1007","v":0},{"$f":"S1086","v":571.54093462817241},{"$f":"T1165","v":31.083646567310453},{"$f":"U1244","v":11.603686923653164},{"$f":"V1323","v":2.6951830766357081},{"$f":"W1402","v":0.38777519903652397},{"$f":"X1481","v":2.0764174730811811},{"$f":"Inputs!Y710","v":0},{"$f":"Inputs!Z710","v":0},{"$f":"Inputs!AA710","v":8.6297307546749663E-2},{"$f":"Inputs!AB710","v":8.8731049311209335E-3},{"$f":"Inputs!AC710","v":0.23772212948907476},{"$f":"Inputs!AD710","v":0},{"$f":"Inputs!AE710","v":0},{"$f":"Inputs!AF710","v":0},{"$f":"Inputs!AG710","v":0},{"$f":"Inputs!AH710","v":0}]
[{"$f":"ROW()","v":217},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I711","v":-3.1753727931607933},{"$f":"Inputs!J711","v":2.0471447844066564},{"$f":"Inputs!K711","v":0.12475209584795395},{"$f":"Inputs!L711","v":-0.16792048732523865},{"$f":"Inputs!M711","v":0.26158949617389032},{"$f":"N692","v":56.442199386237732},{"$f":"O771","v":205.02370275214616},{"$f":"P850","v":0.17707028267993824},{"$f":"Q929","v":129.81325397138477},{"$f":"R1008","v":0},{"$f":"S1087","v":60.289784763650403},{"$f":"T1166","v":23.739533499823946},{"$f":"U1245","v":6.6203734600764124},{"$f":"V1324","v":5.1149992383724943},{"$f":"W1403","v":1.8404003717450215},{"$f":"X1482","v":2.0334288114206638},{"$f":"Inputs!Y711","v":2.5323744524389498},{"$f":"Inputs!Z711","v":4.758259872962574},{"$f":"Inputs!AA711","v":2.882253760732961},{"$f":"Inputs!AB711","v":1.9942828799758823},{"$f":"Inputs!AC711","v":2.5067039866975627},{"$f":"Inputs!AD711","v":4.9538895045126399},{"$f":"Inputs!AE711","v":3.0615231325433117},{"$f":"Inputs!AF711","v":3.3191342012030423},{"$f":"Inputs!AG711","v":2.0511663367893189},{"$f":"Inputs!AH711","v":2.8684330886959475}]
[{"$f":"ROW()","v":218},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I712","v":0.90948664436992821},{"$f":"Inputs!J712","v":0.8324896967561416},{"$f":"Inputs!K712","v":0.53600077140215929},{"$f":"Inputs!L712","v":-4.6467426277849805E-2},{"$f":"Inputs!M712","v":2.3818461893232468},0,0,0,0,0,5.613307654308203,4.030778102570641E-2,-3.8505059389727744E-2,0.21274826665711893,0.53369076885136024,1.3296916716974174,{"$f":"Inputs!Y712","v":3.4776618052708952},{"$f":"Inputs!Z712","v":3.6459885197162674},{"$f":"Inputs!AA712","v":6.8832941714297275},{"$f":"Inputs!AB712","v":6.1586291630169052},{"$f":"Inputs!AC712","v":6.8130150728039078},{"$f":"Inputs!AD712","v":1.5777663653034573},{"$f":"Inputs!AE712","v":1.0780314431363363},{"$f":"Inputs!AF712","v":1.2622059638377765},{"$f":"Inputs!AG712","v":1.0805251238443734},{"$f":"Inputs!AH712","v":1.2422067299945696}]
[{"$f":"ROW()","v":219},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I713","v":8.1069974085398506},{"$f":"Inputs!J713","v":2.1145477183535752},{"$f":"Inputs!K713","v":1.1230617296491476},{"$f":"Inputs!L713","v":1.3464539412949426},{"$f":"Inputs!M713","v":1.2853416280935113},0.32306744345959848,0.39098057908508976,0.43371115578237102,2.277267455753508,0.50249914746704039,70.976686423332495,27.934249407847098,2.2475602224068636,6.5255599798875572,4.0866841008323362,5.8364654182841376,{"$f":"Inputs!Y713","v":2.3803786464575376},{"$f":"Inputs!Z713","v":4.9579054901373523},{"$f":"Inputs!AA713","v":1.7668983321732894},{"$f":"Inputs!AB713","v":2.4787885805067194},{"$f":"Inputs!AC713","v":5.1742497546239035},{"$f":"Inputs!AD713","v":2.139466451849287},{"$f":"Inputs!AE713","v":1.0544780438098926},{"$f":"Inputs!AF713","v":0.89309391534860239},{"$f":"Inputs!AG713","v":0.68087007952240053},{"$f":"Inputs!AH713","v":4.7801749583134105}]
[{"$f":"ROW()","v":220},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I714","v":0},{"$f":"Inputs!J714","v":0},{"$f":"Inputs!K714","v":0},{"$f":"Inputs!L714","v":0},{"$f":"Inputs!M714","v":0},2.8985803620914647,0.664165887366579,0.65233365316586955,4.3727891935911822,8.8841277429904095E-2,0,7.1357561144033754,2.0655854085910388,1.7424304272221649,0.96109908956187706,2.9458071674538724,{"$f":"Inputs!Y714","v":2.5771588221056043},{"$f":"Inputs!Z714","v":2.5064976260488931},{"$f":"Inputs!AA714","v":3.8362002088720226},{"$f":"Inputs!AB714","v":3.0057263458610977},{"$f":"Inputs!AC714","v":1.5490378590920013},{"$f":"Inputs!AD714","v":6.4232806462476848},{"$f":"Inputs!AE714","v":3.1562064803192555},{"$f":"Inputs!AF714","v":2.4103806011311431},{"$f":"Inputs!AG714","v":3.3821114018008016},{"$f":"Inputs!AH714","v":2.7886691951670088}]
[{"$f":"ROW()","v":221},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I715","v":0},{"$f":"Inputs!J715","v":0},{"$f":"Inputs!K715","v":0},{"$f":"Inputs!L715","v":0},{"$f":"Inputs!M715","v":0},0,0,0,0.10088101871543087,0,16.637794309880455,17.309256279667746,6.0894460966282757,2.4282040163320557,1.0326508030227946,1.5387691954243539,{"$f":"Inputs!Y715","v":0.87801685579262423},{"$f":"Inputs!Z715","v":1.56728088521692},{"$f":"Inputs!AA715","v":4.904546324145878},{"$f":"Inputs!AB715","v":7.4955037441672969},{"$f":"Inputs!AC715","v":4.3183590459455585},{"$f":"Inputs!AD715","v":2.7547449920665819},{"$f":"Inputs!AE715","v":2.3114658897497233},{"$f":"Inputs!AF715","v":2.4898587853482708},{"$f":"Inputs!AG715","v":2.329945888515645},{"$f":"Inputs!AH715","v":1.9251912420580044}]
[{"$f":"ROW()","v":222},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I716","v":0},{"$f":"Inputs!J716","v":0},{"$f":"Inputs!K716","v":0},{"$f":"Inputs!L716","v":0},{"$f":"Inputs!M716","v":0},2.3855939060870326,1.4414924896167125,1.7183662170141909,30.213622608781574,0.17328857048738186,17.068134387580539,40.45743679121184,6.508694422376335,4.1057240563297261,4.5813667034701364,8.3200943643173382,{"$f":"Inputs!Y716","v":5.4905628211839241},{"$f":"Inputs!Z716","v":6.4185627400008567},{"$f":"Inputs!AA716","v":2.9143822754680384},{"$f":"Inputs!AB716","v":6.2694777882132602},{"$f":"Inputs!AC716","v":5.7127156675049013},{"$f":"Inputs!AD716","v":18.836670866016085},{"$f":"Inputs!AE716","v":16.631325013508224},{"$f":"Inputs!AF716","v":7.1525004617473993},{"$f":"Inputs!AG716","v":9.8854822064707477},{"$f":"Inputs!AH716","v":11.644860465188948}]
[{"$f":"ROW()","v":223},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I717","v":0},{"$f":"Inputs!J717","v":0},{"$f":"Inputs!K717","v":0},{"$f":"Inputs!L717","v":0},{"$f":"Inputs!M717","v":0},0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,{"$f":"Inputs!Y717","v":0},{"$f":"Inputs!Z717","v":0},{"$f":"Inputs!AA717","v":0},{"$f":"Inputs!AB717","v":0},{"$f":"Inputs!AC717","v":0},{"$f":"Inputs!AD717","v":0},{"$f":"Inputs!AE717","v":0},{"$f":"Inputs!AF717","v":0},{"$f":"Inputs!AG717","v":0},{"$f":"Inputs!AH717","v":0}]
[{"$f":"ROW()","v":224},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I718","v":0},{"$f":"Inputs!J718","v":0},{"$f":"Inputs!K718","v":0},{"$f":"Inputs!L718","v":0},{"$f":"Inputs!M718","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Inputs!Y718","v":0},{"$f":"Inputs!Z718","v":0},{"$f":"Inputs!AA718","v":0},{"$f":"Inputs!AB718","v":0},{"$f":"Inputs!AC718","v":0},{"$f":"Inputs!AD718","v":1.2655977624520631},{"$f":"Inputs!AE718","v":1.1339196210984581},{"$f":"Inputs!AF718","v":1.054038735437538},{"$f":"Inputs!AG718","v":1.101271421929777},{"$f":"Inputs!AH718","v":1.2143858755898915}]
[{"$f":"ROW()","v":225},null,"Total",null,null,null,null,null,{"$f":"SUM(I216:I224)","v":8.04897815446515},5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763029,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691,37.951416588447799,28.4269496241652,18.581212664053773,20.511372458873065,26.463921555007779]
[{"$f":"ROW()","v":226},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I225-Inputs!I671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J225-Inputs!J671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K225-Inputs!K671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L225-Inputs!L671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M225-Inputs!M671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N225-Inputs!N671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O225-Inputs!O671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P225-Inputs!P671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q225-Inputs!Q671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R225-Inputs!R671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S225-Inputs!S671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T225-Inputs!T671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U225-Inputs!U671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V225-Inputs!V671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W225-Inputs!W671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X225-Inputs!X671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y225-Inputs!Y671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z225-Inputs!Z671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA225-Inputs!AA671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB225-Inputs!AB671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC225-Inputs!AC671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD225-Inputs!AD671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE225-Inputs!AE671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF225-Inputs!AF671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG225-Inputs!AG671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH225-Inputs!AH671,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":227},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I3152","v":0},{"$f":"-Inputs!J3152","v":0},{"$f":"-Inputs!K3152","v":0},{"$f":"-Inputs!L3152","v":0},{"$f":"-Inputs!M3152","v":0},{"$f":"N307+N386+N465+N544+N623+N702+N781+N860+N939+N1018+N1097+N1176+N1255+N1334+N1413+N1492","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X307+X386+X465+X544+X623+X702+X781+X860+X939+X1018+X1097+X1176+X1255+X1334+X1413+X1492+X1571+X1650+X1729+X1808+X1887","v":0},0,0,0,0,0,{"$f":"-Inputs!AD3152","v":0},{"$f":"-Inputs!AE3152","v":0},{"$f":"-Inputs!AF3152","v":0},{"$f":"-Inputs!AG3152","v":0},{"$f":"-Inputs!AH3152","v":0}]
[{"$f":"ROW()","v":228},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I3153","v":0},{"$f":"-Inputs!J3153","v":0},{"$f":"-Inputs!K3153","v":0},{"$f":"-Inputs!L3153","v":0},{"$f":"-Inputs!M3153","v":0},{"$f":"N308+N387+N466+N545+N624+N703+N782+N861+N940+N1019+N1098+N1177+N1256+N1335+N1414+N1493","v":0},0,0,0,0,0,-8.8230266928635406E-2,0,0,0,{"$f":"X308+X387+X466+X545+X624+X703+X782+X861+X940+X1019+X1098+X1177+X1256+X1335+X1414+X1493+X1572+X1651+X1730+X1809+X1888","v":0},0,0,0,0,0,{"$f":"-Inputs!AD3153","v":0},{"$f":"-Inputs!AE3153","v":0},{"$f":"-Inputs!AF3153","v":0},{"$f":"-Inputs!AG3153","v":0},{"$f":"-Inputs!AH3153","v":0}]
[{"$f":"ROW()","v":229},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I3154","v":0},{"$f":"-Inputs!J3154","v":0},{"$f":"-Inputs!K3154","v":0},{"$f":"-Inputs!L3154","v":0},{"$f":"-Inputs!M3154","v":0},{"$f":"N309+N388+N467+N546+N625+N704+N783+N862+N941+N1020+N1099+N1178+N1257+N1336+N1415+N1494","v":0},0,0,0,0,0,0,0,0,-1.8109046753009252,{"$f":"X309+X388+X467+X546+X625+X704+X783+X862+X941+X1020+X1099+X1178+X1257+X1336+X1415+X1494+X1573+X1652+X1731+X1810+X1889","v":0},0,0,0,0,0,{"$f":"-Inputs!AD3154","v":0},{"$f":"-Inputs!AE3154","v":0},{"$f":"-Inputs!AF3154","v":0},{"$f":"-Inputs!AG3154","v":0},{"$f":"-Inputs!AH3154","v":0}]
[{"$f":"ROW()","v":230},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I3155","v":0},{"$f":"-Inputs!J3155","v":0},{"$f":"-Inputs!K3155","v":0},{"$f":"-Inputs!L3155","v":0},{"$f":"-Inputs!M3155","v":0},{"$f":"N310+N389+N468+N547+N626+N705+N784+N863+N942+N1021+N1100+N1179+N1258+N1337+N1416+N1495","v":0},0,0,0,0,0,-3.0379699858034046,-0.39436865741678612,-0.78754253146617914,-0.48022935024330832,{"$f":"X310+X389+X468+X547+X626+X705+X784+X863+X942+X1021+X1100+X1179+X1258+X1337+X1416+X1495+X1574+X1653+X1732+X1811+X1890","v":-0.77776723237018541},0,0,0,0,0,{"$f":"-Inputs!AD3155","v":0},{"$f":"-Inputs!AE3155","v":0},{"$f":"-Inputs!AF3155","v":0},{"$f":"-Inputs!AG3155","v":0},{"$f":"-Inputs!AH3155","v":0}]
[{"$f":"ROW()","v":231},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I3156","v":0},{"$f":"-Inputs!J3156","v":0},{"$f":"-Inputs!K3156","v":0},{"$f":"-Inputs!L3156","v":0},{"$f":"-Inputs!M3156","v":0},{"$f":"N311+N390+N469+N548+N627+N706+N785+N864+N943+N1022+N1101+N1180+N1259+N1338+N1417+N1496","v":0},0,0,0,0,0,0,0,-3.0014692288760163E-3,-1.4005283163133517E-2,{"$f":"X311+X390+X469+X548+X627+X706+X785+X864+X943+X1022+X1101+X1180+X1259+X1338+X1417+X1496+X1575+X1654+X1733+X1812+X1891","v":0},0,0,0,0,0,{"$f":"-Inputs!AD3156","v":0},{"$f":"-Inputs!AE3156","v":0},{"$f":"-Inputs!AF3156","v":0},{"$f":"-Inputs!AG3156","v":0},{"$f":"-Inputs!AH3156","v":0}]
[{"$f":"ROW()","v":232},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I3157","v":0},{"$f":"-Inputs!J3157","v":0},{"$f":"-Inputs!K3157","v":0},{"$f":"-Inputs!L3157","v":0},{"$f":"-Inputs!M3157","v":0},{"$f":"N312+N391+N470+N549+N628+N707+N786+N865+N944+N1023+N1102+N1181+N1260+N1339+N1418+N1497","v":0},0,0,0,0,0,0,0,0,6.4346559273037072E-5,{"$f":"X312+X391+X470+X549+X628+X707+X786+X865+X944+X1023+X1102+X1181+X1260+X1339+X1418+X1497+X1576+X1655+X1734+X1813+X1892","v":0},0,0,0,0,0,{"$f":"-Inputs!AD3157","v":0},{"$f":"-Inputs!AE3157","v":0},{"$f":"-Inputs!AF3157","v":0},{"$f":"-Inputs!AG3157","v":0},{"$f":"-Inputs!AH3157","v":0}]
[{"$f":"ROW()","v":233},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I3158","v":0},{"$f":"-Inputs!J3158","v":0},{"$f":"-Inputs!K3158","v":0},{"$f":"-Inputs!L3158","v":0},{"$f":"-Inputs!M3158","v":0},{"$f":"N313+N392+N471+N550+N629+N708+N787+N866+N945+N1024+N1103+N1182+N1261+N1340+N1419+N1498","v":0},0,0,0,0,0,0,0,-1.3399788809435978E-2,-4.4189048369927098E-2,{"$f":"X313+X392+X471+X550+X629+X708+X787+X866+X945+X1024+X1103+X1182+X1261+X1340+X1419+X1498+X1577+X1656+X1735+X1814+X1893","v":-5.7999526324266019E-2},0,0,0,0,0,{"$f":"-Inputs!AD3158","v":0},{"$f":"-Inputs!AE3158","v":0},{"$f":"-Inputs!AF3158","v":0},{"$f":"-Inputs!AG3158","v":0},{"$f":"-Inputs!AH3158","v":0}]
[{"$f":"ROW()","v":234},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I3159","v":0},{"$f":"-Inputs!J3159","v":0},{"$f":"-Inputs!K3159","v":0},{"$f":"-Inputs!L3159","v":0},{"$f":"-Inputs!M3159","v":0},{"$f":"N314+N393+N472+N551+N630+N709+N788+N867+N946+N1025+N1104+N1183+N1262+N1341+N1420+N1499","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X314+X393+X472+X551+X630+X709+X788+X867+X946+X1025+X1104+X1183+X1262+X1341+X1420+X1499+X1578+X1657+X1736+X1815+X1894","v":0},0,0,0,0,0,{"$f":"-Inputs!AD3159","v":0},{"$f":"-Inputs!AE3159","v":0},{"$f":"-Inputs!AF3159","v":0},{"$f":"-Inputs!AG3159","v":0},{"$f":"-Inputs!AH3159","v":0}]
[{"$f":"ROW()","v":235},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I3160","v":0},{"$f":"-Inputs!J3160","v":0},{"$f":"-Inputs!K3160","v":0},{"$f":"-Inputs!L3160","v":0},{"$f":"-Inputs!M3160","v":0},{"$f":"N315+N394+N473+N552+N631+N710+N789+N868+N947+N1026+N1105+N1184+N1263+N1342+N1421+N1500","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X315+X394+X473+X552+X631+X710+X789+X868+X947+X1026+X1105+X1184+X1263+X1342+X1421+X1500+X1579+X1658+X1737+X1816+X1895","v":0},0,0,0,0,0,{"$f":"-Inputs!AD3160","v":0},{"$f":"-Inputs!AE3160","v":0},{"$f":"-Inputs!AF3160","v":0},{"$f":"-Inputs!AG3160","v":0},{"$f":"-Inputs!AH3160","v":0}]
[{"$f":"ROW()","v":236},null,"Total",null,null,null,null,null,{"$f":"SUM(I227:I235)","v":0},{"$f":"SUM(J227:J235)","v":0},0,0,0,0,0,0,0,0,0,-3.1262002527320401,-0.39436865741678612,-0.80394378950449108,-2.3492640105180209,-0.83576675869445138,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I236-(I316+I395+I474+I553+I632+I711+I790+I869+I948+I1027+I1106+I1185+I1264+I1343+I1422+I1501+I1580+I1659+I1738+I1817+I1896),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J236-(J316+J395+J474+J553+J632+J711+J790+J869+J948+J1027+J1106+J1185+J1264+J1343+J1422+J1501+J1580+J1659+J1738+J1817+J1896),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":238},null,"Pipeline",null,null,null,null,null,{"$f":"I318+I397+I476+I555+I634+I713+I792+I871+I950+I1029+I1108+I1187+I1266+I1345+I1424+I1503","v":0},-1.0339431481819398E-2,-1.707208453974831E-2,-2.0871224479579627E-2,-2.9479402317931589E-2,-4.6225945550556216E-2,-0.13787779961353147,-0.25485976093157581,-5.4331392113289416,-11.006536998465412,-12.708801437019636,-21.125791033666374,-19.803403990899252,-20.237956988605433,-19.375816220839582,{"$f":"X318+X397+X476+X555+X634+X713+X792+X871+X950+X1029+X1108+X1187+X1266+X1345+X1424+X1503+X1582+X1661+X1740+X1819+X1898","v":-19.366687812001629},-19.966953086461874,-20.023253760017624,-20.061395278710513,-20.086498409002406,-20.168843856314936,{"$f":"AD318+AD397+AD476+AD555+AD634+AD713+AD792+AD871+AD950+AD1029+AD1108+AD1187+AD1266+AD1345+AD1424+AD1503+AD1582+AD1661+AD1740+AD1819+AD1898+AD1977+AD2056+AD2135+AD2214+AD2293","v":-22.705303108603545},{"$f":"AE318+AE397+AE476+AE555+AE634+AE713+AE792+AE871+AE950+AE1029+AE1108+AE1187+AE1266+AE1345+AE1424+AE1503+AE1582+AE1661+AE1740+AE1819+AE1898+AE1977+AE2056+AE2135+AE2214+AE2293","v":-23.118402701286612},-23.118402701286612,-23.118402701286616,-23.118402701286616]
[{"$f":"ROW()","v":239},null,"Compression",null,null,null,null,null,0,-5.3861224463431279E-2,-0.29791989781335432,-0.54758911537821797,-0.65026207451163387,0,-2.1048033082375087E-2,-3.1460345776195413,-8.7212971300856701,-7.6643333365665036,-7.6838318047459655,-13.994285413256046,-14.428160606818308,-14.409534016774323,-14.385475295073146,-14.347906549297882,-14.104650551551766,-14.806705909484007,-15.354956693328891,-18.752267463941919,-19.115775288857016,{"$f":"AD319+AD398+AD477+AD556+AD635+AD714+AD793+AD872+AD951+AD1030+AD1109+AD1188+AD1267+AD1346+AD1425+AD1504+AD1583+AD1662+AD1741+AD1820+AD1899+AD1978+AD2057+AD2136+AD2215+AD2294","v":-19.489923135416404},-19.655052785566827,-19.757103556651604,-19.867741363358373,-19.936113574584684]
[{"$f":"ROW()","v":240},null,"Metering",null,null,null,null,null,0,0,-1.6831632644822275E-3,-3.3663265289644549E-3,-5.0494897934466824E-3,-9.2267117511472513E-2,-0.12443634587027738,-0.1595309342656907,-0.16391786840931327,-0.16391786840931327,-0.15452997990491332,-0.19369199015563277,-0.17524535937431424,1.6385946237846505E-2,3.3165854615415727E-2,4.671694276718201E-2,1.6869403492367581,0.21147389273638667,0.15393147382339301,0.13570095845290853,0.11239952885087443,-1.609552649894086,-1.6621448620708679,-1.6980792435087455,-1.7401527756366715,-1.7761702797648173]
[{"$f":"ROW()","v":241},null,"Other Depreciable",null,null,null,null,null,0,-0.28400574816030111,-0.56649664938256827,-0.88741977847717957,-1.1522374654223833,-0.4658800808643675,8.9377896733348061E-2,7.1109374170856471E-2,0.29785997180972767,0.95594580936266138,0.67211685104403041,-0.76672963472112754,-0.13996416318583738,0.26755186588840463,-9.0550049953783629E-2,0.17354101895022767,3.7923955004294747,-5.2466462032404057E-2,-0.73082967045248459,-1.2159485699954982,-1.4790184387008001,-6.976315759230717,-7.0476313076256929,-7.0827805757526896,-7.1125503729309765,-7.1352460422483901]
[{"$f":"ROW()","v":242},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,-0.57971607241829293,-0.71254924989160873,-0.84301598052478266,-1.717573819243019,-1.7353420747289998,-1.155626002310707,-2.4499440477180663,-2.7325943988031005,-2.2055221557863378,-2.3735560429924694,-2.9626094233467124,-1.5418414991273162,-1.1298943501317158,-0.78140826468728286,-0.58918844677490745,-6.1703801963710667,-4.8778775035149984,-4.2558699865544032,-3.4592127038232916,-3.3842033977181769]
[{"$f":"ROW()","v":243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,-6.7254012476953918E-3,-6.7254012476953909E-3,-1.1159116885730591,-2.2698621072175751,-2.6386673693203289,-2.8403595774391541,-2.909207914042669,-3.0117925270709591,-3.0117925270709591,-3.0117925270709591,-3.0117925270709591,-3.0117925270709591,-4.4227755034801515,-4.6064251696179239,-4.7605228956012384,-4.9197880800434293,-5.0751178059444726]
[{"$f":"ROW()","v":244},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,-0.23855939060870324,-0.38270863957037449,-0.5545452612717936,-3.5759075221499508,-3.593236379198689,-5.3000498179567428,-9.3457934970779277,-9.3175637121466899,-10.480962859434248,-10.932789048714829,-11.514639189273009,-11.370489940311337,-11.198653318609917,-8.177291057731761,-8.1599622006830224,-9.9299234450762413,-7.7743625692039435,-8.711727432499444,-9.0164050730412111,-9.5468166233412717]
[{"$f":"ROW()","v":245},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6610159518581014E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,-4.899938547013906E-16,1.959975418805562E-15,-2.0474952697371783E-2,-3.8819604760939291E-2,-5.5871936781081113E-2,-7.3688403386784063E-2]
[{"$f":"ROW()","v":247},null,"Total",null,null,null,null,null,{"$f":"SUM(I238:I246)","v":0},{"$f":"SUM(J238:J246)","v":-0.34820640410555181},-0.88317179500015308,-1.4592464448639415,-1.8370284320453953,-0.60437314392639618,-1.0122597448598321,-4.5845737881079343,-15.418055479810775,-23.179049136719232,-25.210350225801871,-43.652085580639685,-48.612373772291285,-49.05237867352362,-49.345520303910838,-49.709889405332071,-46.014698768519516,-50.595076205307265,-51.333590364481097,-51.889505333976913,-52.412181229550768,-71.304173798072213,-68.762371851584234,-69.423305996615682,-69.290125006901661,-70.045758828275211]
[{"$f":"ROW()","v":248},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I247+Inputs!I1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J247+Inputs!J1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K247+Inputs!K1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L247+Inputs!L1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M247+Inputs!M1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N247+Inputs!N1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O247+Inputs!O1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P247+Inputs!P1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q247+Inputs!Q1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R247+Inputs!R1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S247+Inputs!S1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T247+Inputs!T1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U247+Inputs!U1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V247+Inputs!V1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W247+Inputs!W1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X247+Inputs!X1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y247+Inputs!Y1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z247+Inputs!Z1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA247+Inputs!AA1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB247+Inputs!AB1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC247+Inputs!AC1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD247-(AD327+AD406+AD485+AD564+AD643+AD722+AD801+AD880+AD959+AD1038+AD1117+AD1196+AD1275+AD1354+AD1433+AD1512+AD1591+AD1670+AD1749+AD1828+AD1907+AD1986+AD2065+AD2144+AD2223+AD2302),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE247-(AE327+AE406+AE485+AE564+AE643+AE722+AE801+AE880+AE959+AE1038+AE1117+AE1196+AE1275+AE1354+AE1433+AE1512+AE1591+AE1670+AE1749+AE1828+AE1907+AE1986+AE2065+AE2144+AE2223+AE2302),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":249},null,"Pipeline",null,null,null,null,null,{"$f":"I205+I216+I227+I238","v":2.2078668947161644},{"$f":"J205+J216+J227+J238","v":2.243957107309793},2.322624641850787,2.3017843398856481,3.1580540457198563,13.422155232059534,322.07898347713655,323.31980142763132,938.81758090180745,927.8110439033419,{"$f":"S205+S216+S227+S238-S260","v":1502.3931820786397},{"$f":"T205+T216+T227+T238","v":1512.3510376122838},1504.1513205450378,1486.608546633068,1467.6205056112649,1450.3302352723445,{"$f":"Y205+Y216+Y227+Y238-Y260","v":1430.3632821858826},{"$f":"Z205+Z216+Z227+Z238","v":1410.3400284258648},1390.3649304547012,1370.2873051506299,1350.3561834238042,{"$f":"AD205+AD216+AD227+AD238","v":1327.6508803152005},1304.5324776139139,1281.4140749126273,1258.2956722113406,1235.177269510054]
[{"$f":"ROW()","v":250},null,"Compression",null,null,null,null,null,{"$f":"I206+I217+I228+I239","v":-3.1753727931607933},-1.1820892332175683,-1.3552570351829687,-2.0707666378864253,-2.4594392162241689,53.982760170013563,258.98541488907733,256.01645059413772,377.1084074354369,369.44407409887032,{"$f":"S206+S217+S228+S239-S261","v":442.65424037742764},452.31125819706693,444.503471050325,435.20893627192316,422.66386134859505,410.34938361071784,{"$f":"Y206+Y217+Y228+Y239-Y261","v":398.77710751160504},388.72866147508364,376.25595854248769,359.49797395852164,342.88890265636218,{"$f":"AD206+AD217+AD228+AD239","v":328.3528690254584},{"$f":"AE206+AE217+AE228+AE239","v":311.75933937243485},295.32137001698629,277.50479499041722,260.43711450452849]
[{"$f":"ROW()","v":251},null,"Metering",null,null,null,null,null,{"$f":"I207+I218+I229+I240","v":0.90948664436992821},1.7419763411260698,2.2762939492637471,2.2264601964569324,4.6032568959867328,4.5109897784752597,4.3865534326049822,4.2270224983392914,4.0631046299299793,3.8991867615206668,{"$f":"S207+S218+S229+S240-S262","v":9.7149242321194933},9.5615400229895666,9.3477896042255253,9.5769238171204911,8.3328757652863406,9.7092843797509403,{"$f":"Y207+Y218+Y229+Y240-Y262","v":14.873886534258594},18.731348946711247,25.768574591964367,32.062904713434179,38.988319315088958,{"$f":"AD207+AD218+AD229+AD240","v":38.956533030498335},38.372419611563807,37.936546331892842,37.276918680100543,36.742955130330294]
[{"$f":"ROW()","v":252},null,"Other Depreciable",null,null,null,null,null,{"$f":"I208+I219+I230+I241","v":8.1069974085398506},9.9375393787331259,10.494104458999704,10.953138621817468,11.086242784488595,10.943430147083824,11.423788622902263,11.928609152855492,14.503736580418728,15.962181537248428,{"$f":"S208+S219+S230+S241-S263","v":87.610984811624945},111.74053459894751,113.45376200075174,119.45933131506153,122.97523601569678,128.20747522056095,{"$f":"Y208+Y219+Y230+Y241-Y263","v":134.38024936744796},139.28568839555291,140.32175705727371,141.58459706778493,145.27982838370804,{"$f":"AD208+AD219+AD230+AD241","v":140.44297907632659},134.4498258125108,128.26013915210672,121.82845885869814,119.47338777476315]
[{"$f":"ROW()","v":253},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I209+I220+I231+I242","v":0},0,0,0,0,2.8985803620914647,2.9830301770397507,2.9228145803140113,6.4525877933804114,4.8238552515672968,{"$f":"S209+S220+S231+S242-S264","v":3.0885131768382958},9.0686432889309643,8.6842846498039368,7.6911192089941265,6.4326908596065335,7.004941984067937,{"$f":"Y209+Y220+Y231+Y242-Y264","v":6.619491382826828},7.5841475097484041,10.290453368488711,12.514771449662526,13.47462086197962,{"$f":"AD209+AD220+AD231+AD242","v":13.72752131185624},12.005850288660497,10.160360903237237,10.083259601214747,9.4877253986635779]
[{"$f":"ROW()","v":254},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0.10088101871543087,9.4155617467735472E-2,16.725224526100494,32.918569117195183,36.738153106605878,36.527689753617601,34.720045325760516,33.349606607142199,31.215830935863863,29.771319294009821,31.664073091084738,36.147784308181073,37.45435082705567,{"$f":"AD210+AD221+AD232+AD243","v":35.786320315642101},33.491361035773906,31.220696925520937,28.63085473399315,25.480928170106683]
[{"$f":"ROW()","v":255},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,2.3855939060870326,3.5885270050950417,4.9241845825388584,34.583261930048643,31.180642978386064,44.655540986767924,79.812927960023018,76.97582888532142,71.750589440695009,65.806804236360975,63.136110025639219,57.112033657550128,52.16010645723965,43.875835414097764,41.968022144579265,39.520775611401149,{"$f":"AD211+AD222+AD233+AD244","v":48.427523032340993},57.284485476645273,55.725258505893223,56.59433563932275,58.692379481170434]
[{"$f":"ROW()","v":256},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I212+I223+I234+I245","v":0},0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S212+S223+S234+S245-S267","v":5.7366729555718914},5.717684101912015,5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,{"$f":"Y212+Y223+Y234+Y245-Y267","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,{"$f":"AD212+AD223+AD234+AD245","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":257},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I213+I224+I235+I246","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S213+S224+S235+S246-S268","v":0},0,0,0,0,0,{"$f":"Y213+Y224+Y235+Y246-Y268","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,{"$f":"AD213+AD224+AD235+AD246","v":1.2655977624520631},2.3790424308531497,3.3942615615297482,4.4396610466784443,5.5803585188815514]
[{"$f":"ROW()","v":258},null,"Total",null,null,null,null,null,{"$f":"SUM(I249:I257)","v":8.04897815446515},{"$f":"SUM(J249:J257)","v":12.74138359395142},13.737766014931269,13.410616520273622,16.388114509971015,88.143509595810684,603.285312227041,605.51896633646879,1379.5907310008245,1357.9912447637437,2112.5792831450904,2213.482194899349,2199.5278575364823,2172.7055282564875,2134.4350628605393,2107.9668958998336,2079.288350534564,2052.5477694633391,2024.4880514792271,2000.0098277519226,1973.909450038529,{"$f":"SUM(AD249:AD257)","v":1940.5566928289043},1900.2212706014852,1849.3791772689235,1800.6004247208946,1757.0185874476269]
[{"$f":"ROW()","v":259},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I258-(I338+I417+I496+I575+I654+I733+I812+I891+I970+I1049+I1128+I1207+I1286+I1365+I1444+I1523+I1602+I1681+I1760+I1839+I1918+I1997+I2076+I2155+I2234+I2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J258-(J338+J417+J496+J575+J654+J733+J812+J891+J970+J1049+J1128+J1207+J1286+J1365+J1444+J1523+J1602+J1681+J1760+J1839+J1918+J1997+J2076+J2155+J2234+J2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K258-(K338+K417+K496+K575+K654+K733+K812+K891+K970+K1049+K1128+K1207+K1286+K1365+K1444+K1523+K1602+K1681+K1760+K1839+K1918+K1997+K2076+K2155+K2234+K2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L258-(L338+L417+L496+L575+L654+L733+L812+L891+L970+L1049+L1128+L1207+L1286+L1365+L1444+L1523+L1602+L1681+L1760+L1839+L1918+L1997+L2076+L2155+L2234+L2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M258-(M338+M417+M496+M575+M654+M733+M812+M891+M970+M1049+M1128+M1207+M1286+M1365+M1444+M1523+M1602+M1681+M1760+M1839+M1918+M1997+M2076+M2155+M2234+M2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N258-(N338+N417+N496+N575+N654+N733+N812+N891+N970+N1049+N1128+N1207+N1286+N1365+N1444+N1523+N1602+N1681+N1760+N1839+N1918+N1997+N2076+N2155+N2234+N2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O258-(O338+O417+O496+O575+O654+O733+O812+O891+O970+O1049+O1128+O1207+O1286+O1365+O1444+O1523+O1602+O1681+O1760+O1839+O1918+O1997+O2076+O2155+O2234+O2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P258-(P338+P417+P496+P575+P654+P733+P812+P891+P970+P1049+P1128+P1207+P1286+P1365+P1444+P1523+P1602+P1681+P1760+P1839+P1918+P1997+P2076+P2155+P2234+P2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q258-(Q338+Q417+Q496+Q575+Q654+Q733+Q812+Q891+Q970+Q1049+Q1128+Q1207+Q1286+Q1365+Q1444+Q1523+Q1602+Q1681+Q1760+Q1839+Q1918+Q1997+Q2076+Q2155+Q2234+Q2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R258-(R338+R417+R496+R575+R654+R733+R812+R891+R970+R1049+R1128+R1207+R1286+R1365+R1444+R1523+R1602+R1681+R1760+R1839+R1918+R1997+R2076+R2155+R2234+R2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S258-(S338+S417+S496+S575+S654+S733+S812+S891+S970+S1049+S1128+S1207+S1286+S1365+S1444+S1523+S1602+S1681+S1760+S1839+S1918+S1997+S2076+S2155+S2234+S2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T258-(T338+T417+T496+T575+T654+T733+T812+T891+T970+T1049+T1128+T1207+T1286+T1365+T1444+T1523+T1602+T1681+T1760+T1839+T1918+T1997+T2076+T2155+T2234+T2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U258-(U338+U417+U496+U575+U654+U733+U812+U891+U970+U1049+U1128+U1207+U1286+U1365+U1444+U1523+U1602+U1681+U1760+U1839+U1918+U1997+U2076+U2155+U2234+U2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V258-(V338+V417+V496+V575+V654+V733+V812+V891+V970+V1049+V1128+V1207+V1286+V1365+V1444+V1523+V1602+V1681+V1760+V1839+V1918+V1997+V2076+V2155+V2234+V2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W258-(W338+W417+W496+W575+W654+W733+W812+W891+W970+W1049+W1128+W1207+W1286+W1365+W1444+W1523+W1602+W1681+W1760+W1839+W1918+W1997+W2076+W2155+W2234+W2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X258-(X338+X417+X496+X575+X654+X733+X812+X891+X970+X1049+X1128+X1207+X1286+X1365+X1444+X1523+X1602+X1681+X1760+X1839+X1918+X1997+X2076+X2155+X2234+X2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y258-(Y338+Y417+Y496+Y575+Y654+Y733+Y812+Y891+Y970+Y1049+Y1128+Y1207+Y1286+Y1365+Y1444+Y1523+Y1602+Y1681+Y1760+Y1839+Y1918+Y1997+Y2076+Y2155+Y2234+Y2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z258-(Z338+Z417+Z496+Z575+Z654+Z733+Z812+Z891+Z970+Z1049+Z1128+Z1207+Z1286+Z1365+Z1444+Z1523+Z1602+Z1681+Z1760+Z1839+Z1918+Z1997+Z2076+Z2155+Z2234+Z2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA258-(AA338+AA417+AA496+AA575+AA654+AA733+AA812+AA891+AA970+AA1049+AA1128+AA1207+AA1286+AA1365+AA1444+AA1523+AA1602+AA1681+AA1760+AA1839+AA1918+AA1997+AA2076+AA2155+AA2234+AA2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB258-(AB338+AB417+AB496+AB575+AB654+AB733+AB812+AB891+AB970+AB1049+AB1128+AB1207+AB1286+AB1365+AB1444+AB1523+AB1602+AB1681+AB1760+AB1839+AB1918+AB1997+AB2076+AB2155+AB2234+AB2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC258-(AC338+AC417+AC496+AC575+AC654+AC733+AC812+AC891+AC970+AC1049+AC1128+AC1207+AC1286+AC1365+AC1444+AC1523+AC1602+AC1681+AC1760+AC1839+AC1918+AC1997+AC2076+AC2155+AC2234+AC2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD258-(AD338+AD417+AD496+AD575+AD654+AD733+AD812+AD891+AD970+AD1049+AD1128+AD1207+AD1286+AD1365+AD1444+AD1523+AD1602+AD1681+AD1760+AD1839+AD1918+AD1997+AD2076+AD2155+AD2234+AD2313),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK",{"$f":"IF(ROUND(AH258-(AH338+AH417+AH496+AH575+AH654+AH733+AH812+AH891+AH970+AH1049+AH1128+AH1207+AH1286+AH1365+AH1444+AH1523+AH1602+AH1681+AH1760+AH1839+AH1918+AH1997+AH2076+AH2155+AH2234+AH2313),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":260},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S340+S419+S498+S577+S735+S814+S893+S972+S1051+S1130+S1209+S1288+S1367+S1446+S1525","v":-15.75000498414512}]
[{"$f":"ROW()","v":261},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S341+S420+S499+S578+S736+S815+S894+S973+S1052+S1131+S1210+S1289+S1368+S1447+S1526","v":-20.604213319652853}]
[{"$f":"ROW()","v":262},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S342+S421+S500+S579+S737+S816+S895+S974+S1053+S1132+S1211+S1290+S1369+S1448+S1527","v":-0.35695979619553531}]
[{"$f":"ROW()","v":263},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S343+S422+S501+S580+S738+S817+S896+S975+S1054+S1133+S1212+S1291+S1370+S1449+S1528","v":0}]
[{"$f":"ROW()","v":264},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S344+S423+S502+S581+S739+S818+S897+S976+S1055+S1134+S1213+S1292+S1371+S1450+S1529","v":0}]
[{"$f":"ROW()","v":265},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":266},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":267},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S347+S426+S505+S584+S742+S821+S900+S979+S1058+S1137+S1216+S1295+S1374+S1453+S1532","v":-0.16098537681492889}]
[{"$f":"ROW()","v":268},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S348+S427+S506+S585+S743+S822+S901+S980+S1059+S1138+S1217+S1296+S1375+S1454+S1533","v":0}]
[{"$f":"ROW()","v":269},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S260:S268)","v":-36.872163476808431}]
[{"$f":"ROW()","v":270}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[{"$f":"ROW()","v":273},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":274},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,J274-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,Z274-1)","v":53},52,51,{"$f":"IF(AD$125=\"\",AC274-1,MIN(AC274-1,AD$125))","v":50},49,48,47,46]
[{"$f":"ROW()","v":275},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AD$125=\"\",AC275-1,MIN(AC275-1,AD$125))","v":10},9,8,7,6]
[{"$f":"ROW()","v":276},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AD273=\"\",MAX(0,AC276-1),Inputs!$D$72-(AC$6-LEFT($A272,4)))","v":10},9,8,7,6]
[{"$f":"ROW()","v":277},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AD$125=\"\",AC277-1,MIN(AC277-1,AD$125))","v":10},9,8,7,6]
[{"$f":"ROW()","v":278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,J278-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,J279-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,"Non-Depreciable"]
[{"$f":"ROW()","v":282},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,J282-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561,{"$f":"IF(AD$125=\"\",AC282-1,MIN(AC282-1,AD$125))","v":42.598995281445561},41.598995281445561,40.598995281445561,39.598995281445561,38.598995281445561]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284},"Opening Value"]
[{"$f":"ROW()","v":285},null,"Pipeline",null,null,null,null,null,{"$f":"H329","v":0},2.2078668947161644,2.1975274632343451,2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,1.9772634349560727,1.9443090443734714,1.9113546537908701,1.8784002632082688,1.8454458726256675,{"$f":"X329","v":1.8124914820430662},1.7795370914604649,1.7465827008778636,1.7136283102952623,1.680673919712661,1.6477195291300597,1.6147651385474584,1.5818107479648571,1.548856357382256,1.5159019667996549]
[{"$f":"ROW()","v":286},null,"Compression",null,null,null,null,null,0,-3.1753727931607933,-3.2292340176242247,-3.283095242087656,-3.3369564665510874,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,"Metering",null,null,null,null,null,0,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,0.70030471616484447,0.68029600998870599,0.66028730381256751,0.64027859763642903,0.62026989146029055,0.60026118528415207,0.54023506675573685,0.48020894822732163,0.42018282969890641,0.36015671117049119]
[{"$f":"ROW()","v":288},null,"Other Depreciable",null,null,null,null,null,0,8.1069974085398506,7.8229916603795493,7.538985912219248,7.2549801640589466,6.9709744158986453,6.7007411689473173,6.4305079219959893,6.1602746750446613,5.8900414280933333,5.6198081811420053,5.3495749341906773,4.4401267753594746,4.1726480286499408,3.9051692819404069,3.637690535230873,3.3702117885213392,3.1455310026199164,2.9208502167184935,2.6961694308170707,2.4714886449156479,2.2468078590142251,2.0221270731128027,1.7974462872113801,1.5727655013099575,1.3480847154085349]
[{"$f":"ROW()","v":289},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},null,"Total",null,null,null,null,null,{"$f":"SUM(I285:I293)","v":0},{"$f":"SUM(J285:J293)","v":8.04897815446515},7.700771750359598,7.3525653462540461,7.0043589421484942,6.6561525380429423,6.3361886025654135,6.0162246670878838,5.6962607316103551,5.3762967961328263,5.0563328606552975,8.1271866161922866,7.164775360602345,6.8443335171340713,6.5238916736657977,6.2034498301975241,5.8830079867292504,5.6053641040690874,5.3277202214089243,5.0500763387487622,4.7724324560886,4.494788573428437,4.1771272784159983,3.8594659834035587,3.5418046883911201,3.2241433933786814]
[{"$f":"ROW()","v":295},"Capex"]
[{"$f":"ROW()","v":296},null,"Pipeline",null,null,null,null,null,{"$f":"I$216","v":2.2078668947161644}]
[{"$f":"ROW()","v":297},null,"Compression",null,null,null,null,null,{"$f":"I$217","v":-3.1753727931607933}]
[{"$f":"ROW()","v":298},null,"Metering",null,null,null,null,null,{"$f":"I$218","v":0.90948664436992821}]
[{"$f":"ROW()","v":299},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$219","v":8.1069974085398506}]
[{"$f":"ROW()","v":300},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$220","v":0}]
[{"$f":"ROW()","v":301},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$221","v":0}]
[{"$f":"ROW()","v":302},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$222","v":0}]
[{"$f":"ROW()","v":303},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$223","v":0}]
[{"$f":"ROW()","v":304},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$224","v":0}]
[{"$f":"ROW()","v":305},null,"Total",null,null,null,null,null,{"$f":"SUM(I296:I304)","v":8.04897815446515}]
[{"$f":"ROW()","v":306},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":307},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2921","v":0},{"$f":"-Inputs!U2921","v":0},{"$f":"-Inputs!V2921","v":0},{"$f":"-Inputs!W2921","v":0},{"$f":"-Inputs!X2921","v":0},{"$f":"-Inputs!Y2921","v":0},{"$f":"-Inputs!Z2921","v":0},{"$f":"-Inputs!AA2921","v":0},{"$f":"-Inputs!AB2921","v":0},{"$f":"-Inputs!AC2921","v":0},{"$f":"-Inputs!AD2921","v":0},{"$f":"-Inputs!AE2921","v":0},{"$f":"-Inputs!AF2921","v":0},{"$f":"-Inputs!AG2921","v":0},{"$f":"-Inputs!AH2921","v":0}]
[{"$f":"ROW()","v":308},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2922","v":0},{"$f":"-Inputs!U2922","v":0},{"$f":"-Inputs!V2922","v":0},{"$f":"-Inputs!W2922","v":0},{"$f":"-Inputs!X2922","v":0},{"$f":"-Inputs!Y2922","v":0},{"$f":"-Inputs!Z2922","v":0},{"$f":"-Inputs!AA2922","v":0},{"$f":"-Inputs!AB2922","v":0},{"$f":"-Inputs!AC2922","v":0},{"$f":"-Inputs!AD2922","v":0},{"$f":"-Inputs!AE2922","v":0},{"$f":"-Inputs!AF2922","v":0},{"$f":"-Inputs!AG2922","v":0},{"$f":"-Inputs!AH2922","v":0}]
[{"$f":"ROW()","v":309},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2923","v":0},{"$f":"-Inputs!U2923","v":0},{"$f":"-Inputs!V2923","v":0},{"$f":"-Inputs!W2923","v":0},{"$f":"-Inputs!X2923","v":0},{"$f":"-Inputs!Y2923","v":0},{"$f":"-Inputs!Z2923","v":0},{"$f":"-Inputs!AA2923","v":0},{"$f":"-Inputs!AB2923","v":0},{"$f":"-Inputs!AC2923","v":0},{"$f":"-Inputs!AD2923","v":0},{"$f":"-Inputs!AE2923","v":0},{"$f":"-Inputs!AF2923","v":0},{"$f":"-Inputs!AG2923","v":0},{"$f":"-Inputs!AH2923","v":0}]
[{"$f":"ROW()","v":310},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2924","v":-0.6419694121216688},{"$f":"-Inputs!U2924","v":0},{"$f":"-Inputs!V2924","v":0},{"$f":"-Inputs!W2924","v":0},{"$f":"-Inputs!X2924","v":0},{"$f":"-Inputs!Y2924","v":0},{"$f":"-Inputs!Z2924","v":0},{"$f":"-Inputs!AA2924","v":0},{"$f":"-Inputs!AB2924","v":0},{"$f":"-Inputs!AC2924","v":0},{"$f":"-Inputs!AD2924","v":0},{"$f":"-Inputs!AE2924","v":0},{"$f":"-Inputs!AF2924","v":0},{"$f":"-Inputs!AG2924","v":0},{"$f":"-Inputs!AH2924","v":0}]
[{"$f":"ROW()","v":311},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2925","v":0},{"$f":"-Inputs!U2925","v":0},{"$f":"-Inputs!V2925","v":0},{"$f":"-Inputs!W2925","v":0},{"$f":"-Inputs!X2925","v":0},{"$f":"-Inputs!Y2925","v":0},{"$f":"-Inputs!Z2925","v":0},{"$f":"-Inputs!AA2925","v":0},{"$f":"-Inputs!AB2925","v":0},{"$f":"-Inputs!AC2925","v":0},{"$f":"-Inputs!AD2925","v":0},{"$f":"-Inputs!AE2925","v":0},{"$f":"-Inputs!AF2925","v":0},{"$f":"-Inputs!AG2925","v":0},{"$f":"-Inputs!AH2925","v":0}]
[{"$f":"ROW()","v":312},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2926","v":0},{"$f":"-Inputs!U2926","v":0},{"$f":"-Inputs!V2926","v":0},{"$f":"-Inputs!W2926","v":0},{"$f":"-Inputs!X2926","v":0},{"$f":"-Inputs!Y2926","v":0},{"$f":"-Inputs!Z2926","v":0},{"$f":"-Inputs!AA2926","v":0},{"$f":"-Inputs!AB2926","v":0},{"$f":"-Inputs!AC2926","v":0},{"$f":"-Inputs!AD2926","v":0},{"$f":"-Inputs!AE2926","v":0},{"$f":"-Inputs!AF2926","v":0},{"$f":"-Inputs!AG2926","v":0},{"$f":"-Inputs!AH2926","v":0}]
[{"$f":"ROW()","v":313},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2927","v":0},{"$f":"-Inputs!U2927","v":0},{"$f":"-Inputs!V2927","v":0},{"$f":"-Inputs!W2927","v":0},{"$f":"-Inputs!X2927","v":0},{"$f":"-Inputs!Y2927","v":0},{"$f":"-Inputs!Z2927","v":0},{"$f":"-Inputs!AA2927","v":0},{"$f":"-Inputs!AB2927","v":0},{"$f":"-Inputs!AC2927","v":0},{"$f":"-Inputs!AD2927","v":0},{"$f":"-Inputs!AE2927","v":0},{"$f":"-Inputs!AF2927","v":0},{"$f":"-Inputs!AG2927","v":0},{"$f":"-Inputs!AH2927","v":0}]
[{"$f":"ROW()","v":314},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2928","v":0},{"$f":"-Inputs!U2928","v":0},{"$f":"-Inputs!V2928","v":0},{"$f":"-Inputs!W2928","v":0},{"$f":"-Inputs!X2928","v":0},{"$f":"-Inputs!Y2928","v":0},{"$f":"-Inputs!Z2928","v":0},{"$f":"-Inputs!AA2928","v":0},{"$f":"-Inputs!AB2928","v":0},{"$f":"-Inputs!AC2928","v":0},{"$f":"-Inputs!AD2928","v":0},{"$f":"-Inputs!AE2928","v":0},{"$f":"-Inputs!AF2928","v":0},{"$f":"-Inputs!AG2928","v":0},{"$f":"-Inputs!AH2928","v":0}]
[{"$f":"ROW()","v":315},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2929","v":0},{"$f":"-Inputs!U2929","v":0},{"$f":"-Inputs!V2929","v":0},{"$f":"-Inputs!W2929","v":0},{"$f":"-Inputs!X2929","v":0},{"$f":"-Inputs!Y2929","v":0},{"$f":"-Inputs!Z2929","v":0},{"$f":"-Inputs!AA2929","v":0},{"$f":"-Inputs!AB2929","v":0},{"$f":"-Inputs!AC2929","v":0},{"$f":"-Inputs!AD2929","v":0},{"$f":"-Inputs!AE2929","v":0},{"$f":"-Inputs!AF2929","v":0},{"$f":"-Inputs!AG2929","v":0},{"$f":"-Inputs!AH2929","v":0}]
[{"$f":"ROW()","v":316},null,"Total",null,null,null,null,null,{"$f":"SUM(I307:I315)","v":0},0,0,0,0,0,0,0,0,0,0,-0.6419694121216688,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},"Depreciation"]
[{"$f":"ROW()","v":318},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1700","v":0},{"$f":"-Inputs!J1700","v":-1.0339431481819398E-2},{"$f":"-Inputs!K1700","v":-1.0339431481819398E-2},{"$f":"-Inputs!L1700","v":-1.0339431481819398E-2},{"$f":"-Inputs!M1700","v":-1.0339431481819398E-2},{"$f":"-Inputs!N1700","v":-3.1540955638802347E-2},{"$f":"-Inputs!O1700","v":-3.1540955638802347E-2},{"$f":"-Inputs!P1700","v":-3.1540955638802347E-2},{"$f":"-Inputs!Q1700","v":-3.1540955638802347E-2},{"$f":"-Inputs!R1700","v":-3.1540955638802347E-2},{"$f":"-Inputs!S1700","v":-3.1540955638802347E-2},{"$f":"-Inputs!T1700","v":-3.2954390582601224E-2},{"$f":"-Inputs!U1700","v":-3.2954390582601224E-2},{"$f":"-Inputs!V1700","v":-3.2954390582601224E-2},{"$f":"-Inputs!W1700","v":-3.2954390582601231E-2},{"$f":"-Inputs!X1700","v":-3.2954390582601231E-2},{"$f":"-Inputs!Y1700","v":-3.2954390582601231E-2},{"$f":"-Inputs!Z1700","v":-3.2954390582601231E-2},{"$f":"-Inputs!AA1700","v":-3.2954390582601231E-2},{"$f":"-Inputs!AB1700","v":-3.2954390582601238E-2},{"$f":"-Inputs!AC1700","v":-3.2954390582601238E-2},{"$f":"-IF(AD285<0,AD285,IF(AD274=0,0,MIN((AD285/AD274)*(AD285>0),AD285)))","v":-3.2954390582601197E-2},-3.295439058260119E-2,-3.295439058260119E-2,-3.295439058260119E-2,-3.2954390582601197E-2]
[{"$f":"ROW()","v":319},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1701","v":0},{"$f":"-Inputs!J1701","v":-5.3861224463431279E-2},{"$f":"-Inputs!K1701","v":-5.3861224463431279E-2},{"$f":"-Inputs!L1701","v":-5.3861224463431279E-2},{"$f":"-Inputs!M1701","v":-5.3861224463431279E-2},{"$f":"-Inputs!N1701","v":0},{"$f":"-Inputs!O1701","v":0},{"$f":"-Inputs!P1701","v":0},{"$f":"-Inputs!Q1701","v":0},{"$f":"-Inputs!R1701","v":0},{"$f":"-Inputs!S1701","v":0},{"$f":"-Inputs!T1701","v":0},{"$f":"-Inputs!U1701","v":0},{"$f":"-Inputs!V1701","v":0},{"$f":"-Inputs!W1701","v":0},{"$f":"-Inputs!X1701","v":0},{"$f":"-Inputs!Y1701","v":0},{"$f":"-Inputs!Z1701","v":0},{"$f":"-Inputs!AA1701","v":0},{"$f":"-Inputs!AB1701","v":0},{"$f":"-Inputs!AC1701","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":320},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1702","v":0},{"$f":"-Inputs!J1702","v":0},{"$f":"-Inputs!K1702","v":0},{"$f":"-Inputs!L1702","v":0},{"$f":"-Inputs!M1702","v":0},{"$f":"-Inputs!N1702","v":-1.8189732887398561E-2},{"$f":"-Inputs!O1702","v":-1.8189732887398561E-2},{"$f":"-Inputs!P1702","v":-1.8189732887398561E-2},{"$f":"-Inputs!Q1702","v":-1.8189732887398561E-2},{"$f":"-Inputs!R1702","v":-1.8189732887398561E-2},{"$f":"-Inputs!S1702","v":-1.8189732887398561E-2},{"$f":"-Inputs!T1702","v":-2.0008706176138428E-2},{"$f":"-Inputs!U1702","v":-2.0008706176138431E-2},{"$f":"-Inputs!V1702","v":-2.0008706176138428E-2},{"$f":"-Inputs!W1702","v":-2.0008706176138431E-2},{"$f":"-Inputs!X1702","v":-2.0008706176138431E-2},{"$f":"-Inputs!Y1702","v":-2.0008706176138428E-2},{"$f":"-Inputs!Z1702","v":-2.0008706176138431E-2},{"$f":"-Inputs!AA1702","v":-2.0008706176138431E-2},{"$f":"-Inputs!AB1702","v":-2.0008706176138431E-2},{"$f":"-Inputs!AC1702","v":-2.0008706176138431E-2},-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415197E-2]
[{"$f":"ROW()","v":321},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1703","v":0},{"$f":"-Inputs!J1703","v":-0.28400574816030111},{"$f":"-Inputs!K1703","v":-0.28400574816030111},{"$f":"-Inputs!L1703","v":-0.28400574816030111},{"$f":"-Inputs!M1703","v":-0.28400574816030111},{"$f":"-Inputs!N1703","v":-0.27023324695132833},{"$f":"-Inputs!O1703","v":-0.27023324695132833},{"$f":"-Inputs!P1703","v":-0.27023324695132833},{"$f":"-Inputs!Q1703","v":-0.27023324695132833},{"$f":"-Inputs!R1703","v":-0.27023324695132833},{"$f":"-Inputs!S1703","v":-0.27023324695132833},{"$f":"-Inputs!T1703","v":-0.2674787467095337},{"$f":"-Inputs!U1703","v":-0.2674787467095337},{"$f":"-Inputs!V1703","v":-0.2674787467095337},{"$f":"-Inputs!W1703","v":-0.2674787467095337},{"$f":"-Inputs!X1703","v":-0.2674787467095337},{"$f":"-Inputs!Y1703","v":-0.22468078590142265},{"$f":"-Inputs!Z1703","v":-0.22468078590142265},{"$f":"-Inputs!AA1703","v":-0.22468078590142265},{"$f":"-Inputs!AB1703","v":-0.22468078590142268},{"$f":"-Inputs!AC1703","v":-0.22468078590142268},-0.22468078590142251,-0.22468078590142251,-0.22468078590142251,-0.22468078590142251,-0.22468078590142249]
[{"$f":"ROW()","v":322},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1704","v":0},{"$f":"-Inputs!J1704","v":0},{"$f":"-Inputs!K1704","v":0},{"$f":"-Inputs!L1704","v":0},{"$f":"-Inputs!M1704","v":0},{"$f":"-Inputs!N1704","v":0},{"$f":"-Inputs!O1704","v":0},{"$f":"-Inputs!P1704","v":0},{"$f":"-Inputs!Q1704","v":0},{"$f":"-Inputs!R1704","v":0},{"$f":"-Inputs!S1704","v":0},{"$f":"-Inputs!T1704","v":0},{"$f":"-Inputs!U1704","v":0},{"$f":"-Inputs!V1704","v":0},{"$f":"-Inputs!W1704","v":0},{"$f":"-Inputs!X1704","v":0},{"$f":"-Inputs!Y1704","v":0},{"$f":"-Inputs!Z1704","v":0},{"$f":"-Inputs!AA1704","v":0},{"$f":"-Inputs!AB1704","v":0},{"$f":"-Inputs!AC1704","v":0},{"$f":"-IF(AD289<0,AD289,IF(AD278=0,0,MIN((AD289/AD278)*(AD289>0),AD289)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1705","v":0},{"$f":"-Inputs!J1705","v":0},{"$f":"-Inputs!K1705","v":0},{"$f":"-Inputs!L1705","v":0},{"$f":"-Inputs!M1705","v":0},{"$f":"-Inputs!N1705","v":0},{"$f":"-Inputs!O1705","v":0},{"$f":"-Inputs!P1705","v":0},{"$f":"-Inputs!Q1705","v":0},{"$f":"-Inputs!R1705","v":0},{"$f":"-Inputs!S1705","v":0},{"$f":"-Inputs!T1705","v":0},{"$f":"-Inputs!U1705","v":0},{"$f":"-Inputs!V1705","v":0},{"$f":"-Inputs!W1705","v":0},{"$f":"-Inputs!X1705","v":0},{"$f":"-Inputs!Y1705","v":0},{"$f":"-Inputs!Z1705","v":0},{"$f":"-Inputs!AA1705","v":0},{"$f":"-Inputs!AB1705","v":0},{"$f":"-Inputs!AC1705","v":0},{"$f":"-IF(AD290<0,AD290,IF(AD279=0,0,MIN((AD290/AD279)*(AD290>0),AD290)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":324},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1706","v":0},{"$f":"-Inputs!J1706","v":0},{"$f":"-Inputs!K1706","v":0},{"$f":"-Inputs!L1706","v":0},{"$f":"-Inputs!M1706","v":0},{"$f":"-Inputs!N1706","v":0},{"$f":"-Inputs!O1706","v":0},{"$f":"-Inputs!P1706","v":0},{"$f":"-Inputs!Q1706","v":0},{"$f":"-Inputs!R1706","v":0},{"$f":"-Inputs!S1706","v":0},{"$f":"-Inputs!T1706","v":0},{"$f":"-Inputs!U1706","v":0},{"$f":"-Inputs!V1706","v":0},{"$f":"-Inputs!W1706","v":0},{"$f":"-Inputs!X1706","v":0},{"$f":"-Inputs!Y1706","v":0},{"$f":"-Inputs!Z1706","v":0},{"$f":"-Inputs!AA1706","v":0},{"$f":"-Inputs!AB1706","v":0},{"$f":"-Inputs!AC1706","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":325},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1707","v":0},{"$f":"-Inputs!J1707","v":0},{"$f":"-Inputs!K1707","v":0},{"$f":"-Inputs!L1707","v":0},{"$f":"-Inputs!M1707","v":0},{"$f":"-Inputs!N1707","v":0},{"$f":"-Inputs!O1707","v":0},{"$f":"-Inputs!P1707","v":0},{"$f":"-Inputs!Q1707","v":0},{"$f":"-Inputs!R1707","v":0},{"$f":"-Inputs!S1707","v":0},{"$f":"-Inputs!T1707","v":0},{"$f":"-Inputs!U1707","v":0},{"$f":"-Inputs!V1707","v":0},{"$f":"-Inputs!W1707","v":0},{"$f":"-Inputs!X1707","v":0},{"$f":"-Inputs!Y1707","v":0},{"$f":"-Inputs!Z1707","v":0},{"$f":"-Inputs!AA1707","v":0},{"$f":"-Inputs!AB1707","v":0},{"$f":"-Inputs!AC1707","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":326},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1708","v":0},{"$f":"-Inputs!J1708","v":0},{"$f":"-Inputs!K1708","v":0},{"$f":"-Inputs!L1708","v":0},{"$f":"-Inputs!M1708","v":0},{"$f":"-Inputs!N1708","v":0},{"$f":"-Inputs!O1708","v":0},{"$f":"-Inputs!P1708","v":0},{"$f":"-Inputs!Q1708","v":0},{"$f":"-Inputs!R1708","v":0},{"$f":"-Inputs!S1708","v":0},{"$f":"-Inputs!T1708","v":0},{"$f":"-Inputs!U1708","v":0},{"$f":"-Inputs!V1708","v":0},{"$f":"-Inputs!W1708","v":0},{"$f":"-Inputs!X1708","v":0},{"$f":"-Inputs!Y1708","v":0},{"$f":"-Inputs!Z1708","v":0},{"$f":"-Inputs!AA1708","v":0},{"$f":"-Inputs!AB1708","v":0},{"$f":"-Inputs!AC1708","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":327},null,"Total",null,null,null,null,null,{"$f":"SUM(I318:I326)","v":0},-0.34820640410555181,-0.34820640410555181,-0.34820640410555181,-0.34820640410555181,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.27764388266016232,-0.27764388266016232,-0.27764388266016232,-0.27764388266016238,-0.27764388266016238,-0.31766129501243889,-0.31766129501243889,-0.31766129501243889,-0.31766129501243889,-0.31766129501243889]
[{"$f":"ROW()","v":328},"Closing Value"]
[{"$f":"ROW()","v":329},null,"Pipeline",null,null,null,null,null,{"$f":"I285+I296+I307+I318","v":2.2078668947161644},{"$f":"J285+J296+J307+J318","v":2.1975274632343451},2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,{"$f":"(S285+S296+S307+S318-S340)*(S285+S296+S307+S318-S340>0)","v":1.9772634349560727},{"$f":"T285+T296+T307+T318","v":1.9443090443734714},1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,{"$f":"MAX(Y285+Y296+Y307+Y318,0)","v":1.7795370914604649},1.7465827008778636,1.7136283102952623,1.680673919712661,1.6477195291300597,{"$f":"MAX(AD285+AD296+AD307+AD318,0)","v":1.6147651385474584},{"$f":"AE285+AE296+AE307+AE318","v":1.5818107479648571},1.548856357382256,1.5159019667996549,1.4829475762170536]
[{"$f":"ROW()","v":330},null,"Compression",null,null,null,null,null,{"$f":"I286+I297+I308+I319","v":-3.1753727931607933},-3.2292340176242247,-3.283095242087656,-3.3369564665510874,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,{"$f":"(S286+S297+S308+S319-S341)*(S286+S297+S308+S319-S341>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y286+Y297+Y308+Y319,0)","v":0},0,0,0,0,{"$f":"MAX(AD286+AD297+AD308+AD319,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":331},null,"Metering",null,null,null,null,null,{"$f":"I287+I298+I309+I320","v":0.90948664436992821},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,{"$f":"(S287+S298+S309+S320-S342)*(S287+S298+S309+S320-S342>0)","v":0.80034824704553686},0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,{"$f":"X287+X298+X309+X320","v":0.70030471616484447},{"$f":"MAX(Y287+Y298+Y309+Y320,0)","v":0.68029600998870599},0.66028730381256751,0.64027859763642903,0.62026989146029055,0.60026118528415207,{"$f":"MAX(AD287+AD298+AD309+AD320,0)","v":0.54023506675573685},0.48020894822732163,0.42018282969890641,0.36015671117049119,0.30013059264207598]
[{"$f":"ROW()","v":332},null,"Other Depreciable",null,null,null,null,null,{"$f":"I288+I299+I310+I321","v":8.1069974085398506},7.8229916603795493,7.538985912219248,7.2549801640589466,6.9709744158986453,6.7007411689473173,6.4305079219959893,6.1602746750446613,5.8900414280933333,5.6198081811420053,{"$f":"(S288+S299+S310+S321-S343)*(S288+S299+S310+S321-S343>0)","v":5.3495749341906773},4.4401267753594746,4.1726480286499408,3.9051692819404069,3.637690535230873,{"$f":"X288+X299+X310+X321","v":3.3702117885213392},{"$f":"MAX(Y288+Y299+Y310+Y321,0)","v":3.1455310026199164},2.9208502167184935,2.6961694308170707,2.4714886449156479,2.2468078590142251,{"$f":"MAX(AD288+AD299+AD310+AD321,0)","v":2.0221270731128027},1.7974462872113801,1.5727655013099575,1.3480847154085349,1.1234039295071123]
[{"$f":"ROW()","v":333},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I289+I300+I311+I322","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S289+S300+S311+S322-S344)*(S289+S300+S311+S322-S344>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y289+Y300+Y311+Y322,0)","v":0},0,0,0,0,{"$f":"MAX(AD289+AD300+AD311+AD322,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":334},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":335},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I292+I303+I314+I325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y292+Y303+Y314+Y325,0)","v":0},0,0,0,0,{"$f":"MAX(AD292+AD303+AD314+AD325,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I293+I304+I315+I326","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S293+S304+S315+S326-S348)*(S293+S304+S315+S326-S348>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y293+Y304+Y315+Y326,0)","v":0},0,0,0,0,{"$f":"MAX(AD293+AD304+AD315+AD326,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I329:I337)","v":8.04897815446515},{"$f":"SUM(J329:J337)","v":7.700771750359598},7.3525653462540461,7.0043589421484942,6.6561525380429423,6.3361886025654135,6.0162246670878838,5.6962607316103551,5.3762967961328263,5.0563328606552975,8.1271866161922866,7.164775360602345,6.8443335171340713,6.5238916736657977,6.2034498301975241,5.8830079867292504,5.6053641040690874,5.3277202214089243,5.0500763387487622,4.7724324560886,4.494788573428437,4.1771272784159983,3.8594659834035587,3.5418046883911201,3.2241433933786814,2.9064820983662418]
[{"$f":"ROW()","v":339},"Over Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S285+S296+S318)*(S285+S296+S318<0)","v":0}]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S286+S297+S319)*(S286+S297+S319<0)","v":-3.3908176910145187}]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S287+S298+S320)*(S287+S298+S320<0)","v":0}]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S288+S299+S321)*(S288+S299+S321<0)","v":0}]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S289+S300+S322)*(S289+S300+S322<0)","v":0}]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":347},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":348},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S293+S304+S326)*(S293+S304+S326<0)","v":0}]
[{"$f":"ROW()","v":349},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S340:S348)","v":-3.3908176910145187}]
[{"$f":"ROW()","v":350}]
["2001 Capex"]
[{"$f":"ROW()","v":352},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":353},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,K353-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AA353-1)","v":53},52,{"$f":"IF(AD$125=\"\",AC353-1,MIN(AC353-1,AD$125))","v":51},{"$f":"MAX(0,AD353-1)","v":50},49,48,47]
[{"$f":"ROW()","v":354},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AD$125=\"\",AC354-1,MIN(AC354-1,AD$125))","v":11},10,9,8,7]
[{"$f":"ROW()","v":355},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AD352=\"\",MAX(0,AC355-1),Inputs!$D$72-(AC$6-LEFT($A351,4)))","v":11},10,9,8,7]
[{"$f":"ROW()","v":356},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AD$125=\"\",AC356-1,MIN(AC356-1,AD$125))","v":11},10,9,8,7]
[{"$f":"ROW()","v":357},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,K357-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,K358-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable"]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,K361-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,{"$f":"IF(AD$125=\"\",AC361-1,MIN(AC361-1,AD$125))","v":43.598995281445561},{"$f":"MAX(0,AD361-1)","v":42.598995281445561},41.598995281445561,40.598995281445561,39.598995281445561]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363},"Opening Value"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,{"$f":"I408","v":0},4.6429644075447786E-2,3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,2.2252001123765526E-2,2.1887214220097238E-2,2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,{"$f":"Y408","v":2.0063279701755796E-2},1.9698492798087507E-2,1.9333705894419219E-2,1.896891899075093E-2,1.8604132087082642E-2,1.8239345183414354E-2,1.7874558279746065E-2,1.7509771376077777E-2,1.7144984472409489E-2]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,0,2.0471447844066564,1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,0.93926340311206258,0.8766458429045918,0.81402828269712102,0.75141072248965024,0.68879316228217946,0.62617560207470857,0.56355804186723768,0.50094048165976679,0.43832292145229595]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,0,0.8324896967561416,0.83080653349165934,0.82912337022717708,0.82744020696269482,0.81079041302757204,0.79414061909244926,0.77749082515732648,0.7608410312222037,0.74419123728708092,0.72754144335195814,0.70979653009947141,0.69205161684698469,0.67430670359449796,0.65656179034201123,0.6388168770895245,0.62107196383703767,0.60332705058455094,0.58558213733206421,0.56783722407957749,0.55009231082709076,0.50008391893371884,0.45007552704034698,0.40006713514697512,0.3500587432536032]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,0,2.1145477183535752,1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,0.63980667639974365,0.59981875912475968,0.55983084184977572,0.51984292457479175,0.47985500729980779,0.43986709002482383,0.39987917274983986,0.3598912554748559,0.31990333819987193,0.27991542092488797]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":371},null,"Non-Depreciable",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J364:J372)","v":0},{"$f":"SUM(K364:K372)","v":5.0406118435918206},4.5056464526972198,3.970681061802618,3.4357156709080168,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684523,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668159,2.4218581995405208,2.3009325834142258,2.1802174057756156,2.0595022281370063,1.9387870504983962,1.8180718728597864,1.6973566952211767,1.5443780389416817,1.3913993826621867,1.2384207263826916,1.0854420701031966]
[{"$f":"ROW()","v":374},"Capex"]
[{"$f":"ROW()","v":375},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$216","v":4.6429644075447786E-2}]
[{"$f":"ROW()","v":376},null,"Compression",null,null,null,null,null,null,{"$f":"J$217","v":2.0471447844066564}]
[{"$f":"ROW()","v":377},null,"Metering",null,null,null,null,null,null,{"$f":"J$218","v":0.8324896967561416}]
[{"$f":"ROW()","v":378},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$219","v":2.1145477183535752}]
[{"$f":"ROW()","v":379},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$220","v":0}]
[{"$f":"ROW()","v":380},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$221","v":0}]
[{"$f":"ROW()","v":381},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$222","v":0}]
[{"$f":"ROW()","v":382},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$223","v":0}]
[{"$f":"ROW()","v":383},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$224","v":0}]
[{"$f":"ROW()","v":384},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J375:J383)","v":5.0406118435918206}]
[{"$f":"ROW()","v":385},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":386},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2932","v":0},{"$f":"-Inputs!U2932","v":0},{"$f":"-Inputs!V2932","v":0},{"$f":"-Inputs!W2932","v":0},{"$f":"-Inputs!X2932","v":0},{"$f":"-Inputs!Y2932","v":0},{"$f":"-Inputs!Z2932","v":0},{"$f":"-Inputs!AA2932","v":0},{"$f":"-Inputs!AB2932","v":0},{"$f":"-Inputs!AC2932","v":0},{"$f":"-Inputs!AD2932","v":0},{"$f":"-Inputs!AE2932","v":0},{"$f":"-Inputs!AF2932","v":0},{"$f":"-Inputs!AG2932","v":0},{"$f":"-Inputs!AH2932","v":0}]
[{"$f":"ROW()","v":387},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2933","v":0},{"$f":"-Inputs!U2933","v":0},{"$f":"-Inputs!V2933","v":0},{"$f":"-Inputs!W2933","v":0},{"$f":"-Inputs!X2933","v":0},{"$f":"-Inputs!Y2933","v":0},{"$f":"-Inputs!Z2933","v":0},{"$f":"-Inputs!AA2933","v":0},{"$f":"-Inputs!AB2933","v":0},{"$f":"-Inputs!AC2933","v":0},{"$f":"-Inputs!AD2933","v":0},{"$f":"-Inputs!AE2933","v":0},{"$f":"-Inputs!AF2933","v":0},{"$f":"-Inputs!AG2933","v":0},{"$f":"-Inputs!AH2933","v":0}]
[{"$f":"ROW()","v":388},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2934","v":0},{"$f":"-Inputs!U2934","v":0},{"$f":"-Inputs!V2934","v":0},{"$f":"-Inputs!W2934","v":0},{"$f":"-Inputs!X2934","v":0},{"$f":"-Inputs!Y2934","v":0},{"$f":"-Inputs!Z2934","v":0},{"$f":"-Inputs!AA2934","v":0},{"$f":"-Inputs!AB2934","v":0},{"$f":"-Inputs!AC2934","v":0},{"$f":"-Inputs!AD2934","v":0},{"$f":"-Inputs!AE2934","v":0},{"$f":"-Inputs!AF2934","v":0},{"$f":"-Inputs!AG2934","v":0},{"$f":"-Inputs!AH2934","v":0}]
[{"$f":"ROW()","v":389},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2935","v":-3.3670158029678256E-3},{"$f":"-Inputs!U2935","v":0},{"$f":"-Inputs!V2935","v":0},{"$f":"-Inputs!W2935","v":0},{"$f":"-Inputs!X2935","v":0},{"$f":"-Inputs!Y2935","v":0},{"$f":"-Inputs!Z2935","v":0},{"$f":"-Inputs!AA2935","v":0},{"$f":"-Inputs!AB2935","v":0},{"$f":"-Inputs!AC2935","v":0},{"$f":"-Inputs!AD2935","v":0},{"$f":"-Inputs!AE2935","v":0},{"$f":"-Inputs!AF2935","v":0},{"$f":"-Inputs!AG2935","v":0},{"$f":"-Inputs!AH2935","v":0}]
[{"$f":"ROW()","v":390},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2936","v":0},{"$f":"-Inputs!U2936","v":0},{"$f":"-Inputs!V2936","v":0},{"$f":"-Inputs!W2936","v":0},{"$f":"-Inputs!X2936","v":0},{"$f":"-Inputs!Y2936","v":0},{"$f":"-Inputs!Z2936","v":0},{"$f":"-Inputs!AA2936","v":0},{"$f":"-Inputs!AB2936","v":0},{"$f":"-Inputs!AC2936","v":0},{"$f":"-Inputs!AD2936","v":0},{"$f":"-Inputs!AE2936","v":0},{"$f":"-Inputs!AF2936","v":0},{"$f":"-Inputs!AG2936","v":0},{"$f":"-Inputs!AH2936","v":0}]
[{"$f":"ROW()","v":391},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2937","v":0},{"$f":"-Inputs!U2937","v":0},{"$f":"-Inputs!V2937","v":0},{"$f":"-Inputs!W2937","v":0},{"$f":"-Inputs!X2937","v":0},{"$f":"-Inputs!Y2937","v":0},{"$f":"-Inputs!Z2937","v":0},{"$f":"-Inputs!AA2937","v":0},{"$f":"-Inputs!AB2937","v":0},{"$f":"-Inputs!AC2937","v":0},{"$f":"-Inputs!AD2937","v":0},{"$f":"-Inputs!AE2937","v":0},{"$f":"-Inputs!AF2937","v":0},{"$f":"-Inputs!AG2937","v":0},{"$f":"-Inputs!AH2937","v":0}]
[{"$f":"ROW()","v":392},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2938","v":0},{"$f":"-Inputs!U2938","v":0},{"$f":"-Inputs!V2938","v":0},{"$f":"-Inputs!W2938","v":0},{"$f":"-Inputs!X2938","v":0},{"$f":"-Inputs!Y2938","v":0},{"$f":"-Inputs!Z2938","v":0},{"$f":"-Inputs!AA2938","v":0},{"$f":"-Inputs!AB2938","v":0},{"$f":"-Inputs!AC2938","v":0},{"$f":"-Inputs!AD2938","v":0},{"$f":"-Inputs!AE2938","v":0},{"$f":"-Inputs!AF2938","v":0},{"$f":"-Inputs!AG2938","v":0},{"$f":"-Inputs!AH2938","v":0}]
[{"$f":"ROW()","v":393},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2939","v":0},{"$f":"-Inputs!U2939","v":0},{"$f":"-Inputs!V2939","v":0},{"$f":"-Inputs!W2939","v":0},{"$f":"-Inputs!X2939","v":0},{"$f":"-Inputs!Y2939","v":0},{"$f":"-Inputs!Z2939","v":0},{"$f":"-Inputs!AA2939","v":0},{"$f":"-Inputs!AB2939","v":0},{"$f":"-Inputs!AC2939","v":0},{"$f":"-Inputs!AD2939","v":0},{"$f":"-Inputs!AE2939","v":0},{"$f":"-Inputs!AF2939","v":0},{"$f":"-Inputs!AG2939","v":0},{"$f":"-Inputs!AH2939","v":0}]
[{"$f":"ROW()","v":394},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2940","v":0},{"$f":"-Inputs!U2940","v":0},{"$f":"-Inputs!V2940","v":0},{"$f":"-Inputs!W2940","v":0},{"$f":"-Inputs!X2940","v":0},{"$f":"-Inputs!Y2940","v":0},{"$f":"-Inputs!Z2940","v":0},{"$f":"-Inputs!AA2940","v":0},{"$f":"-Inputs!AB2940","v":0},{"$f":"-Inputs!AC2940","v":0},{"$f":"-Inputs!AD2940","v":0},{"$f":"-Inputs!AE2940","v":0},{"$f":"-Inputs!AF2940","v":0},{"$f":"-Inputs!AG2940","v":0},{"$f":"-Inputs!AH2940","v":0}]
[{"$f":"ROW()","v":395},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T386:T394)","v":-3.3670158029678256E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},"Depreciation"]
[{"$f":"ROW()","v":397},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K1711","v":-6.7326530579289098E-3},{"$f":"-Inputs!L1711","v":-6.7326530579289098E-3},{"$f":"-Inputs!M1711","v":-6.7326530579289098E-3},{"$f":"-Inputs!N1711","v":-6.6328062964925399E-4},{"$f":"-Inputs!O1711","v":-6.6328062964925399E-4},{"$f":"-Inputs!P1711","v":-6.6328062964925399E-4},{"$f":"-Inputs!Q1711","v":-6.6328062964925399E-4},{"$f":"-Inputs!R1711","v":-6.6328062964925399E-4},{"$f":"-Inputs!S1711","v":-6.6328062964925399E-4},{"$f":"-Inputs!T1711","v":-3.6478690366828725E-4},{"$f":"-Inputs!U1711","v":-3.6478690366828725E-4},{"$f":"-Inputs!V1711","v":-3.647869036682872E-4},{"$f":"-Inputs!W1711","v":-3.647869036682872E-4},{"$f":"-Inputs!X1711","v":-3.6478690366828715E-4},{"$f":"-Inputs!Y1711","v":-3.6478690366828742E-4},{"$f":"-Inputs!Z1711","v":-3.6478690366828742E-4},{"$f":"-Inputs!AA1711","v":-3.6478690366828742E-4},{"$f":"-Inputs!AB1711","v":-3.6478690366828742E-4},{"$f":"-Inputs!AC1711","v":-3.6478690366828742E-4},{"$f":"-IF(AD364<0,AD364,IF(AD353=0,0,MIN((AD364/AD353)*(AD364>0),AD364)))","v":-3.6478690366828709E-4},-3.6478690366828709E-4,-3.6478690366828704E-4,-3.6478690366828704E-4,-3.6478690366828698E-4]
[{"$f":"ROW()","v":398},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K1712","v":-0.24405867334992304},{"$f":"-Inputs!L1712","v":-0.24405867334992304},{"$f":"-Inputs!M1712","v":-0.24405867334992304},{"$f":"-Inputs!N1712","v":0},{"$f":"-Inputs!O1712","v":0},{"$f":"-Inputs!P1712","v":0},{"$f":"-Inputs!Q1712","v":0},{"$f":"-Inputs!R1712","v":0},{"$f":"-Inputs!S1712","v":0},{"$f":"-Inputs!T1712","v":-6.2617560207470807E-2},{"$f":"-Inputs!U1712","v":-6.2617560207470807E-2},{"$f":"-Inputs!V1712","v":-6.2617560207470807E-2},{"$f":"-Inputs!W1712","v":-6.2617560207470807E-2},{"$f":"-Inputs!X1712","v":-6.2617560207470793E-2},{"$f":"-Inputs!Y1712","v":-6.2617560207470821E-2},{"$f":"-Inputs!Z1712","v":-6.2617560207470821E-2},{"$f":"-Inputs!AA1712","v":-6.2617560207470807E-2},{"$f":"-Inputs!AB1712","v":-6.2617560207470807E-2},{"$f":"-Inputs!AC1712","v":-6.2617560207470807E-2},{"$f":"-IF(AD365<0,AD365,IF(AD354=0,0,MIN((AD365/AD354)*(AD365>0),AD365)))","v":-6.2617560207470863E-2},-6.2617560207470863E-2,-6.2617560207470849E-2,-6.2617560207470849E-2,-6.2617560207470849E-2]
[{"$f":"ROW()","v":399},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K1713","v":-1.6831632644822275E-3},{"$f":"-Inputs!L1713","v":-1.6831632644822275E-3},{"$f":"-Inputs!M1713","v":-1.6831632644822275E-3},{"$f":"-Inputs!N1713","v":-1.6649793935122833E-2},{"$f":"-Inputs!O1713","v":-1.6649793935122833E-2},{"$f":"-Inputs!P1713","v":-1.6649793935122833E-2},{"$f":"-Inputs!Q1713","v":-1.6649793935122833E-2},{"$f":"-Inputs!R1713","v":-1.6649793935122833E-2},{"$f":"-Inputs!S1713","v":-1.6649793935122833E-2},{"$f":"-Inputs!T1713","v":-1.7744913252486769E-2},{"$f":"-Inputs!U1713","v":-1.7744913252486765E-2},{"$f":"-Inputs!V1713","v":-1.7744913252486765E-2},{"$f":"-Inputs!W1713","v":-1.7744913252486765E-2},{"$f":"-Inputs!X1713","v":-1.7744913252486765E-2},{"$f":"-Inputs!Y1713","v":-1.7744913252486783E-2},{"$f":"-Inputs!Z1713","v":-1.7744913252486783E-2},{"$f":"-Inputs!AA1713","v":-1.7744913252486783E-2},{"$f":"-Inputs!AB1713","v":-1.7744913252486783E-2},{"$f":"-Inputs!AC1713","v":-1.7744913252486783E-2},{"$f":"-IF(AD366<0,AD366,IF(AD355=0,0,MIN((AD366/AD355)*(AD366>0),AD366)))","v":-5.000839189337189E-2},-5.0008391893371883E-2,-5.000839189337189E-2,-5.000839189337189E-2,-5.0008391893371883E-2]
[{"$f":"ROW()","v":400},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1714","v":-0.28249090122226711},{"$f":"-Inputs!L1714","v":-0.28249090122226711},{"$f":"-Inputs!M1714","v":-0.28249090122226711},{"$f":"-Inputs!N1714","v":-7.0484923945119168E-2},{"$f":"-Inputs!O1714","v":-7.0484923945119168E-2},{"$f":"-Inputs!P1714","v":-7.0484923945119168E-2},{"$f":"-Inputs!Q1714","v":-7.0484923945119168E-2},{"$f":"-Inputs!R1714","v":-7.0484923945119168E-2},{"$f":"-Inputs!S1714","v":-7.0484923945119168E-2},{"$f":"-Inputs!T1714","v":-4.0198355762669467E-2},{"$f":"-Inputs!U1714","v":-4.0198355762669467E-2},{"$f":"-Inputs!V1714","v":-4.019835576266946E-2},{"$f":"-Inputs!W1714","v":-4.019835576266946E-2},{"$f":"-Inputs!X1714","v":-4.0198355762669453E-2},{"$f":"-Inputs!Y1714","v":-3.9987917274983964E-2},{"$f":"-Inputs!Z1714","v":-3.9987917274983964E-2},{"$f":"-Inputs!AA1714","v":-3.9987917274983964E-2},{"$f":"-Inputs!AB1714","v":-3.9987917274983957E-2},{"$f":"-Inputs!AC1714","v":-3.9987917274983957E-2},{"$f":"-IF(AD367<0,AD367,IF(AD356=0,0,MIN((AD367/AD356)*(AD367>0),AD367)))","v":-3.9987917274983985E-2},-3.9987917274983985E-2,-3.9987917274983992E-2,-3.9987917274983992E-2,-3.9987917274983999E-2]
[{"$f":"ROW()","v":401},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K1715","v":0},{"$f":"-Inputs!L1715","v":0},{"$f":"-Inputs!M1715","v":0},{"$f":"-Inputs!N1715","v":0},{"$f":"-Inputs!O1715","v":0},{"$f":"-Inputs!P1715","v":0},{"$f":"-Inputs!Q1715","v":0},{"$f":"-Inputs!R1715","v":0},{"$f":"-Inputs!S1715","v":0},{"$f":"-Inputs!T1715","v":0},{"$f":"-Inputs!U1715","v":0},{"$f":"-Inputs!V1715","v":0},{"$f":"-Inputs!W1715","v":0},{"$f":"-Inputs!X1715","v":0},{"$f":"-Inputs!Y1715","v":0},{"$f":"-Inputs!Z1715","v":0},{"$f":"-Inputs!AA1715","v":0},{"$f":"-Inputs!AB1715","v":0},{"$f":"-Inputs!AC1715","v":0},{"$f":"-IF(AD368<0,AD368,IF(AD357=0,0,MIN((AD368/AD357)*(AD368>0),AD368)))","v":0},{"$f":"-IF(AE368<0,AE368,IF(AE357=0,0,MIN((AE368/AE357)*(AE368>0),AE368)))","v":0},0,0,0]
[{"$f":"ROW()","v":402},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K1716","v":0},{"$f":"-Inputs!L1716","v":0},{"$f":"-Inputs!M1716","v":0},{"$f":"-Inputs!N1716","v":0},{"$f":"-Inputs!O1716","v":0},{"$f":"-Inputs!P1716","v":0},{"$f":"-Inputs!Q1716","v":0},{"$f":"-Inputs!R1716","v":0},{"$f":"-Inputs!S1716","v":0},{"$f":"-Inputs!T1716","v":0},{"$f":"-Inputs!U1716","v":0},{"$f":"-Inputs!V1716","v":0},{"$f":"-Inputs!W1716","v":0},{"$f":"-Inputs!X1716","v":0},{"$f":"-Inputs!Y1716","v":0},{"$f":"-Inputs!Z1716","v":0},{"$f":"-Inputs!AA1716","v":0},{"$f":"-Inputs!AB1716","v":0},{"$f":"-Inputs!AC1716","v":0},{"$f":"-IF(AD369<0,AD369,IF(AD358=0,0,MIN((AD369/AD358)*(AD369>0),AD369)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":403},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K1717","v":0},{"$f":"-Inputs!L1717","v":0},{"$f":"-Inputs!M1717","v":0},{"$f":"-Inputs!N1717","v":0},{"$f":"-Inputs!O1717","v":0},{"$f":"-Inputs!P1717","v":0},{"$f":"-Inputs!Q1717","v":0},{"$f":"-Inputs!R1717","v":0},{"$f":"-Inputs!S1717","v":0},{"$f":"-Inputs!T1717","v":0},{"$f":"-Inputs!U1717","v":0},{"$f":"-Inputs!V1717","v":0},{"$f":"-Inputs!W1717","v":0},{"$f":"-Inputs!X1717","v":0},{"$f":"-Inputs!Y1717","v":0},{"$f":"-Inputs!Z1717","v":0},{"$f":"-Inputs!AA1717","v":0},{"$f":"-Inputs!AB1717","v":0},{"$f":"-Inputs!AC1717","v":0},{"$f":"-IF(AD370<0,AD370,IF(AD359=0,0,MIN((AD370/AD359)*(AD370>0),AD370)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":404},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1718","v":0},{"$f":"-Inputs!L1718","v":0},{"$f":"-Inputs!M1718","v":0},{"$f":"-Inputs!N1718","v":0},{"$f":"-Inputs!O1718","v":0},{"$f":"-Inputs!P1718","v":0},{"$f":"-Inputs!Q1718","v":0},{"$f":"-Inputs!R1718","v":0},{"$f":"-Inputs!S1718","v":0},{"$f":"-Inputs!T1718","v":0},{"$f":"-Inputs!U1718","v":0},{"$f":"-Inputs!V1718","v":0},{"$f":"-Inputs!W1718","v":0},{"$f":"-Inputs!X1718","v":0},{"$f":"-Inputs!Y1718","v":0},{"$f":"-Inputs!Z1718","v":0},{"$f":"-Inputs!AA1718","v":0},{"$f":"-Inputs!AB1718","v":0},{"$f":"-Inputs!AC1718","v":0},{"$f":"-IF(AD371<0,AD371,IF(AD360=0,0,MIN((AD371/AD360)*(AD371>0),AD371)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":405},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K1719","v":0},{"$f":"-Inputs!L1719","v":0},{"$f":"-Inputs!M1719","v":0},{"$f":"-Inputs!N1719","v":0},{"$f":"-Inputs!O1719","v":0},{"$f":"-Inputs!P1719","v":0},{"$f":"-Inputs!Q1719","v":0},{"$f":"-Inputs!R1719","v":0},{"$f":"-Inputs!S1719","v":0},{"$f":"-Inputs!T1719","v":0},{"$f":"-Inputs!U1719","v":0},{"$f":"-Inputs!V1719","v":0},{"$f":"-Inputs!W1719","v":0},{"$f":"-Inputs!X1719","v":0},{"$f":"-Inputs!Y1719","v":0},{"$f":"-Inputs!Z1719","v":0},{"$f":"-Inputs!AA1719","v":0},{"$f":"-Inputs!AB1719","v":0},{"$f":"-Inputs!AC1719","v":0},{"$f":"-IF(AD372<0,AD372,IF(AD361=0,0,MIN((AD372/AD361)*(AD372>0),AD372)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":406},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K397:K405)","v":-0.53496539089460127},-0.53496539089460127,-0.53496539089460127,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629529,-0.12071517763860985,-0.12071517763860985,-0.12071517763860984,-0.12071517763860984,-0.12071517763860984,-0.15297865627949503,-0.15297865627949503,-0.15297865627949503,-0.15297865627949503,-0.152978656279495]
[{"$f":"ROW()","v":407},"Closing Value"]
[{"$f":"ROW()","v":408},null,"Pipeline",null,null,null,null,null,null,{"$f":"J364+J375+J386+J397","v":4.6429644075447786E-2},3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,{"$f":"(S364+S375+S386+S397-S419)*(S364+S375+S386+S397-S419>0)","v":2.2252001123765526E-2},{"$f":"T364+T375+T386+T397","v":2.1887214220097238E-2},2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,{"$f":"MAX(Y364+Y375+Y386+Y397,0)","v":2.0063279701755796E-2},1.9698492798087507E-2,1.9333705894419219E-2,1.896891899075093E-2,1.8604132087082642E-2,{"$f":"MAX(AD364+AD375+AD386+AD397,0)","v":1.8239345183414354E-2},{"$f":"AE364+AE375+AE386+AE397","v":1.7874558279746065E-2},1.7509771376077777E-2,1.7144984472409489E-2,1.67801975687412E-2]
[{"$f":"ROW()","v":409},null,"Compression",null,null,null,null,null,null,2.0471447844066564,1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,{"$f":"(S365+S376+S387+S398-S420)*(S365+S376+S387+S398-S420>0)","v":1.3149687643568873},1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,{"$f":"MAX(Y365+Y376+Y387+Y398,0)","v":0.93926340311206258},0.8766458429045918,0.81402828269712102,0.75141072248965024,0.68879316228217946,{"$f":"MAX(AD365+AD376+AD387+AD398,0)","v":0.62617560207470857},0.56355804186723768,0.50094048165976679,0.43832292145229595,0.37570536124482512]
[{"$f":"ROW()","v":410},null,"Metering",null,null,null,null,null,null,0.8324896967561416,0.83080653349165934,0.82912337022717708,0.82744020696269482,0.81079041302757204,0.79414061909244926,0.77749082515732648,0.7608410312222037,0.74419123728708092,{"$f":"(S366+S377+S388+S399-S421)*(S366+S377+S388+S399-S421>0)","v":0.72754144335195814},0.70979653009947141,0.69205161684698469,0.67430670359449796,0.65656179034201123,{"$f":"X366+X377+X388+X399","v":0.6388168770895245},{"$f":"MAX(Y366+Y377+Y388+Y399,0)","v":0.62107196383703767},0.60332705058455094,0.58558213733206421,0.56783722407957749,0.55009231082709076,{"$f":"MAX(AD366+AD377+AD388+AD399,0)","v":0.50008391893371884},0.45007552704034698,0.40006713514697512,0.3500587432536032,0.30005035136023134]
[{"$f":"ROW()","v":411},null,"Other Depreciable",null,null,null,null,null,null,2.1145477183535752,1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,{"$f":"(S367+S378+S389+S400-S422)*(S367+S378+S389+S400-S422>0)","v":0.84416547101605899},0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,{"$f":"X367+X378+X389+X400","v":0.63980667639974365},{"$f":"MAX(Y367+Y378+Y389+Y400,0)","v":0.59981875912475968},0.55983084184977572,0.51984292457479175,0.47985500729980779,0.43986709002482383,{"$f":"MAX(AD367+AD378+AD389+AD400,0)","v":0.39987917274983986},0.3598912554748559,0.31990333819987193,0.27991542092488797,0.23992750364990398]
[{"$f":"ROW()","v":412},null,"Computers and Motor Vehicles",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"(S368+S379+S390+S401-S423)*(S368+S379+S390+S401-S423>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y368+Y379+Y390+Y401,0)","v":0},0,0,0,0,{"$f":"MAX(AD368+AD379+AD390+AD401,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":413},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":414},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,"Non-Depreciable",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y371+Y382+Y393+Y404,0)","v":0},0,0,0,0,{"$f":"MAX(AD371+AD382+AD393+AD404,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":416},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"(S372+S383+S394+S405-S427)*(S372+S383+S394+S405-S427>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y372+Y383+Y394+Y405,0)","v":0},0,0,0,0,{"$f":"MAX(AD372+AD383+AD394+AD405,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":417},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J408:J416)","v":5.0406118435918206},{"$f":"SUM(K408:K416)","v":4.5056464526972198},3.970681061802618,3.4357156709080168,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684523,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668159,2.4218581995405208,2.3009325834142258,2.1802174057756156,2.0595022281370063,1.9387870504983962,1.8180718728597864,1.6973566952211767,1.5443780389416817,1.3913993826621867,1.2384207263826916,1.0854420701031966,0.93246341382370168]
[{"$f":"ROW()","v":418},"Over Depreciation"]
[{"$f":"ROW()","v":419},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S364+S375+S397)*(S364+S375+S397<0)","v":0}]
[{"$f":"ROW()","v":420},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S365+S376+S398)*(S365+S376+S398<0)","v":0}]
[{"$f":"ROW()","v":421},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S366+S377+S399)*(S366+S377+S399<0)","v":0}]
[{"$f":"ROW()","v":422},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S367+S378+S400)*(S367+S378+S400<0)","v":0}]
[{"$f":"ROW()","v":423},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S368+S379+S401)*(S368+S379+S401<0)","v":0}]
[{"$f":"ROW()","v":424},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":425},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":426},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":427},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S372+S383+S405)*(S372+S383+S405<0)","v":0}]
[{"$f":"ROW()","v":428},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S419:S427)","v":0}]
[{"$f":"ROW()","v":429}]
["2002 Capex"]
[{"$f":"ROW()","v":431},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":432},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,L432-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AB432-1)","v":53},{"$f":"IF(AD$125=\"\",AC432-1,MIN(AC432-1,AD$125))","v":52},{"$f":"MAX(0,AD432-1)","v":51},50,49,48]
[{"$f":"ROW()","v":433},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AD$125=\"\",AC433-1,MIN(AC433-1,AD$125))","v":12},11,10,9,8]
[{"$f":"ROW()","v":434},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AD431=\"\",MAX(0,AC434-1),Inputs!$D$72-(AC$6-LEFT($A430,4)))","v":12},11,10,9,8]
[{"$f":"ROW()","v":435},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AD$125=\"\",AC435-1,MIN(AC435-1,AD$125))","v":12},11,10,9,8]
[{"$f":"ROW()","v":436},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,L436-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":437},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,L437-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":438},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},null,"Non-Depreciable"]
[{"$f":"ROW()","v":440},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,L440-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,{"$f":"IF(AD$125=\"\",AC440-1,MIN(AC440-1,AD$125))","v":44.598995281445561},{"$f":"MAX(0,AD440-1)","v":43.598995281445561},42.598995281445561,41.598995281445561,40.598995281445561]
[{"$f":"ROW()","v":441}]
[{"$f":"ROW()","v":442},"Opening Value"]
[{"$f":"ROW()","v":443},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J487","v":0},9.5739619080742119E-2,9.1940479140910802E-2,8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,7.9935086137015846E-2,7.8645810554160756E-2,7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,7.2199432639885305E-2,{"$f":"Z487","v":7.0910157057030215E-2},6.9620881474175125E-2,6.8331605891320035E-2,6.7042330308464945E-2,6.5753054725609855E-2,6.4463779142754765E-2,6.3174503559899675E-2,6.1885227977044578E-2]
[{"$f":"ROW()","v":444},null,"Compression",null,null,null,null,null,null,null,0,0.12475209584795395,-0.1249171217169097,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Metering",null,null,null,null,null,null,null,0,0.53600077140215929,0.53431760813767704,0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,-1.3983420316037201,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.0354088784794536E-16,1.8503717077085941E-16,1.6653345369377346E-16,1.4802973661668751E-16]
[{"$f":"ROW()","v":446},null,"Other Depreciable",null,null,null,null,null,null,null,0,1.1230617296491476,0.80213860055453634,0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,0.17611209435912403,0.16575255939682265,0.15539302443452127,0.14503348947221989,0.13467395450991848,0.12431441954761709,0.11395488458531566,0.10359534962301424,9.3235814660712818E-2,8.2876279698411395E-2]
[{"$f":"ROW()","v":447},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":449},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":452},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K443:K451)","v":0},{"$f":"SUM(L443:L451)","v":1.8795542159800029},1.3034795661162146,0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,0.23795199203670819,0.22630318149155171,0.21465437094639522,0.20300556040123874,0.19135674985608225,0.17970793931092571,0.16805912876576917,0.15641031822061266,0.14476150767545612]
[{"$f":"ROW()","v":453},"Capex"]
[{"$f":"ROW()","v":454},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$216","v":9.5739619080742119E-2}]
[{"$f":"ROW()","v":455},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$217","v":0.12475209584795395}]
[{"$f":"ROW()","v":456},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$218","v":0.53600077140215929}]
[{"$f":"ROW()","v":457},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$219","v":1.1230617296491476}]
[{"$f":"ROW()","v":458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$220","v":0}]
[{"$f":"ROW()","v":459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$221","v":0}]
[{"$f":"ROW()","v":460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$222","v":0}]
[{"$f":"ROW()","v":461},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$223","v":0}]
[{"$f":"ROW()","v":462},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$224","v":0}]
[{"$f":"ROW()","v":463},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K454:K462)","v":1.8795542159800029}]
[{"$f":"ROW()","v":464},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":465},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2943","v":0},{"$f":"-Inputs!U2943","v":0},{"$f":"-Inputs!V2943","v":0},{"$f":"-Inputs!W2943","v":0},{"$f":"-Inputs!X2943","v":0},{"$f":"-Inputs!Y2943","v":0},{"$f":"-Inputs!Z2943","v":0},{"$f":"-Inputs!AA2943","v":0},{"$f":"-Inputs!AB2943","v":0},{"$f":"-Inputs!AC2943","v":0},{"$f":"-Inputs!AD2943","v":0},{"$f":"-Inputs!AE2943","v":0},{"$f":"-Inputs!AF2943","v":0},{"$f":"-Inputs!AG2943","v":0},{"$f":"-Inputs!AH2943","v":0}]
[{"$f":"ROW()","v":466},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2944","v":0},{"$f":"-Inputs!U2944","v":0},{"$f":"-Inputs!V2944","v":0},{"$f":"-Inputs!W2944","v":0},{"$f":"-Inputs!X2944","v":0},{"$f":"-Inputs!Y2944","v":0},{"$f":"-Inputs!Z2944","v":0},{"$f":"-Inputs!AA2944","v":0},{"$f":"-Inputs!AB2944","v":0},{"$f":"-Inputs!AC2944","v":0},{"$f":"-Inputs!AD2944","v":0},{"$f":"-Inputs!AE2944","v":0},{"$f":"-Inputs!AF2944","v":0},{"$f":"-Inputs!AG2944","v":0},{"$f":"-Inputs!AH2944","v":0}]
[{"$f":"ROW()","v":467},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2945","v":0},{"$f":"-Inputs!U2945","v":0},{"$f":"-Inputs!V2945","v":0},{"$f":"-Inputs!W2945","v":-1.8109046753009252},{"$f":"-Inputs!X2945","v":0},{"$f":"-Inputs!Y2945","v":0},{"$f":"-Inputs!Z2945","v":0},{"$f":"-Inputs!AA2945","v":0},{"$f":"-Inputs!AB2945","v":0},{"$f":"-Inputs!AC2945","v":0},{"$f":"-Inputs!AD2945","v":0},{"$f":"-Inputs!AE2945","v":0},{"$f":"-Inputs!AF2945","v":0},{"$f":"-Inputs!AG2945","v":0},{"$f":"-Inputs!AH2945","v":0}]
[{"$f":"ROW()","v":468},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2946","v":-2.2172139005040906E-2},{"$f":"-Inputs!U2946","v":0},{"$f":"-Inputs!V2946","v":0},{"$f":"-Inputs!W2946","v":0},{"$f":"-Inputs!X2946","v":0},{"$f":"-Inputs!Y2946","v":0},{"$f":"-Inputs!Z2946","v":0},{"$f":"-Inputs!AA2946","v":0},{"$f":"-Inputs!AB2946","v":0},{"$f":"-Inputs!AC2946","v":0},{"$f":"-Inputs!AD2946","v":0},{"$f":"-Inputs!AE2946","v":0},{"$f":"-Inputs!AF2946","v":0},{"$f":"-Inputs!AG2946","v":0},{"$f":"-Inputs!AH2946","v":0}]
[{"$f":"ROW()","v":469},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2947","v":0},{"$f":"-Inputs!U2947","v":0},{"$f":"-Inputs!V2947","v":0},{"$f":"-Inputs!W2947","v":0},{"$f":"-Inputs!X2947","v":0},{"$f":"-Inputs!Y2947","v":0},{"$f":"-Inputs!Z2947","v":0},{"$f":"-Inputs!AA2947","v":0},{"$f":"-Inputs!AB2947","v":0},{"$f":"-Inputs!AC2947","v":0},{"$f":"-Inputs!AD2947","v":0},{"$f":"-Inputs!AE2947","v":0},{"$f":"-Inputs!AF2947","v":0},{"$f":"-Inputs!AG2947","v":0},{"$f":"-Inputs!AH2947","v":0}]
[{"$f":"ROW()","v":470},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2948","v":0},{"$f":"-Inputs!U2948","v":0},{"$f":"-Inputs!V2948","v":0},{"$f":"-Inputs!W2948","v":0},{"$f":"-Inputs!X2948","v":0},{"$f":"-Inputs!Y2948","v":0},{"$f":"-Inputs!Z2948","v":0},{"$f":"-Inputs!AA2948","v":0},{"$f":"-Inputs!AB2948","v":0},{"$f":"-Inputs!AC2948","v":0},{"$f":"-Inputs!AD2948","v":0},{"$f":"-Inputs!AE2948","v":0},{"$f":"-Inputs!AF2948","v":0},{"$f":"-Inputs!AG2948","v":0},{"$f":"-Inputs!AH2948","v":0}]
[{"$f":"ROW()","v":471},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2949","v":0},{"$f":"-Inputs!U2949","v":0},{"$f":"-Inputs!V2949","v":0},{"$f":"-Inputs!W2949","v":0},{"$f":"-Inputs!X2949","v":0},{"$f":"-Inputs!Y2949","v":0},{"$f":"-Inputs!Z2949","v":0},{"$f":"-Inputs!AA2949","v":0},{"$f":"-Inputs!AB2949","v":0},{"$f":"-Inputs!AC2949","v":0},{"$f":"-Inputs!AD2949","v":0},{"$f":"-Inputs!AE2949","v":0},{"$f":"-Inputs!AF2949","v":0},{"$f":"-Inputs!AG2949","v":0},{"$f":"-Inputs!AH2949","v":0}]
[{"$f":"ROW()","v":472},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2950","v":0},{"$f":"-Inputs!U2950","v":0},{"$f":"-Inputs!V2950","v":0},{"$f":"-Inputs!W2950","v":0},{"$f":"-Inputs!X2950","v":0},{"$f":"-Inputs!Y2950","v":0},{"$f":"-Inputs!Z2950","v":0},{"$f":"-Inputs!AA2950","v":0},{"$f":"-Inputs!AB2950","v":0},{"$f":"-Inputs!AC2950","v":0},{"$f":"-Inputs!AD2950","v":0},{"$f":"-Inputs!AE2950","v":0},{"$f":"-Inputs!AF2950","v":0},{"$f":"-Inputs!AG2950","v":0},{"$f":"-Inputs!AH2950","v":0}]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2951","v":0},{"$f":"-Inputs!U2951","v":0},{"$f":"-Inputs!V2951","v":0},{"$f":"-Inputs!W2951","v":0},{"$f":"-Inputs!X2951","v":0},{"$f":"-Inputs!Y2951","v":0},{"$f":"-Inputs!Z2951","v":0},{"$f":"-Inputs!AA2951","v":0},{"$f":"-Inputs!AB2951","v":0},{"$f":"-Inputs!AC2951","v":0},{"$f":"-Inputs!AD2951","v":0},{"$f":"-Inputs!AE2951","v":0},{"$f":"-Inputs!AF2951","v":0},{"$f":"-Inputs!AG2951","v":0},{"$f":"-Inputs!AH2951","v":0}]
[{"$f":"ROW()","v":474},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T465:T473)","v":-2.2172139005040906E-2},0,0,-1.8109046753009252,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":475},"Depreciation"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1722","v":-3.7991399398313169E-3},{"$f":"-Inputs!M1722","v":-3.7991399398313169E-3},{"$f":"-Inputs!N1722","v":-1.3677088440106015E-3},{"$f":"-Inputs!O1722","v":-1.3677088440106015E-3},{"$f":"-Inputs!P1722","v":-1.3677088440106015E-3},{"$f":"-Inputs!Q1722","v":-1.3677088440106015E-3},{"$f":"-Inputs!R1722","v":-1.3677088440106015E-3},{"$f":"-Inputs!S1722","v":-1.3677088440106015E-3},{"$f":"-Inputs!T1722","v":-1.2892755828550955E-3},{"$f":"-Inputs!U1722","v":-1.2892755828550955E-3},{"$f":"-Inputs!V1722","v":-1.2892755828550955E-3},{"$f":"-Inputs!W1722","v":-1.2892755828550957E-3},{"$f":"-Inputs!X1722","v":-1.2892755828550957E-3},{"$f":"-Inputs!Y1722","v":-1.2892755828550939E-3},{"$f":"-Inputs!Z1722","v":-1.2892755828550937E-3},{"$f":"-Inputs!AA1722","v":-1.2892755828550937E-3},{"$f":"-Inputs!AB1722","v":-1.2892755828550935E-3},{"$f":"-Inputs!AC1722","v":-1.2892755828550935E-3},{"$f":"-IF(AD443<0,AD443,IF(AD432=0,0,MIN((AD443/AD432)*(AD443>0),AD443)))","v":-1.289275582855095E-3},-1.2892755828550952E-3,-1.2892755828550952E-3,-1.2892755828550955E-3,-1.2892755828550955E-3]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1723","v":-0.24966921756486365},{"$f":"-Inputs!M1723","v":-0.24966921756486365},{"$f":"-Inputs!N1723","v":0},{"$f":"-Inputs!O1723","v":0},{"$f":"-Inputs!P1723","v":0},{"$f":"-Inputs!Q1723","v":0},{"$f":"-Inputs!R1723","v":0},{"$f":"-Inputs!S1723","v":0},{"$f":"-Inputs!T1723","v":0},{"$f":"-Inputs!U1723","v":0},{"$f":"-Inputs!V1723","v":0},{"$f":"-Inputs!W1723","v":0},{"$f":"-Inputs!X1723","v":0},{"$f":"-Inputs!Y1723","v":0},{"$f":"-Inputs!Z1723","v":0},{"$f":"-Inputs!AA1723","v":0},{"$f":"-Inputs!AB1723","v":0},{"$f":"-Inputs!AC1723","v":0},{"$f":"-IF(AD444<0,AD444,IF(AD433=0,0,MIN((AD444/AD433)*(AD444>0),AD444)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1724","v":-1.6831632644822275E-3},{"$f":"-Inputs!M1724","v":-1.6831632644822275E-3},{"$f":"-Inputs!N1724","v":-1.0720015428043184E-2},{"$f":"-Inputs!O1724","v":-1.0720015428043184E-2},{"$f":"-Inputs!P1724","v":-1.0720015428043184E-2},{"$f":"-Inputs!Q1724","v":-1.0720015428043184E-2},{"$f":"-Inputs!R1724","v":-1.0720015428043184E-2},{"$f":"-Inputs!S1724","v":-1.0720015428043184E-2},{"$f":"-Inputs!T1724","v":-1.115034172154609E-2},{"$f":"-Inputs!U1724","v":-1.115034172154609E-2},{"$f":"-Inputs!V1724","v":-1.115034172154609E-2},{"$f":"-Inputs!W1724","v":-1.115034172154609E-2},{"$f":"-Inputs!X1724","v":-1.115034172154609E-2},{"$f":"-Inputs!Y1724","v":1.3983420316037203},{"$f":"-Inputs!Z1724","v":0},{"$f":"-Inputs!AA1724","v":0},{"$f":"-Inputs!AB1724","v":0},{"$f":"-Inputs!AC1724","v":0},{"$f":"-IF(AD445<0,AD445,IF(AD434=0,0,MIN((AD445/AD434)*(AD445>0),AD445)))","v":-1.8503717077085941E-17},-1.8503717077085941E-17,-1.8503717077085941E-17,-1.8503717077085938E-17,-1.8503717077085938E-17]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1725","v":-0.32092312909461135},{"$f":"-Inputs!M1725","v":-0.32092312909461135},{"$f":"-Inputs!N1725","v":-3.7435390988304916E-2},{"$f":"-Inputs!O1725","v":-3.7435390988304916E-2},{"$f":"-Inputs!P1725","v":-3.7435390988304916E-2},{"$f":"-Inputs!Q1725","v":-3.7435390988304916E-2},{"$f":"-Inputs!R1725","v":-3.7435390988304916E-2},{"$f":"-Inputs!S1725","v":-3.7435390988304916E-2},{"$f":"-Inputs!T1725","v":-1.1663778433186152E-2},{"$f":"-Inputs!U1725","v":-1.1663778433186148E-2},{"$f":"-Inputs!V1725","v":-1.1663778433186148E-2},{"$f":"-Inputs!W1725","v":-1.1663778433186148E-2},{"$f":"-Inputs!X1725","v":-1.1663778433186148E-2},{"$f":"-Inputs!Y1725","v":-1.0359534962301391E-2},{"$f":"-Inputs!Z1725","v":-1.0359534962301391E-2},{"$f":"-Inputs!AA1725","v":-1.0359534962301391E-2},{"$f":"-Inputs!AB1725","v":-1.0359534962301395E-2},{"$f":"-Inputs!AC1725","v":-1.0359534962301395E-2},{"$f":"-IF(AD446<0,AD446,IF(AD435=0,0,MIN((AD446/AD435)*(AD446>0),AD446)))","v":-1.0359534962301424E-2},-1.0359534962301424E-2,-1.0359534962301424E-2,-1.0359534962301424E-2,-1.0359534962301424E-2]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1726","v":0},{"$f":"-Inputs!M1726","v":0},{"$f":"-Inputs!N1726","v":0},{"$f":"-Inputs!O1726","v":0},{"$f":"-Inputs!P1726","v":0},{"$f":"-Inputs!Q1726","v":0},{"$f":"-Inputs!R1726","v":0},{"$f":"-Inputs!S1726","v":0},{"$f":"-Inputs!T1726","v":0},{"$f":"-Inputs!U1726","v":0},{"$f":"-Inputs!V1726","v":0},{"$f":"-Inputs!W1726","v":0},{"$f":"-Inputs!X1726","v":0},{"$f":"-Inputs!Y1726","v":0},{"$f":"-Inputs!Z1726","v":0},{"$f":"-Inputs!AA1726","v":0},{"$f":"-Inputs!AB1726","v":0},{"$f":"-Inputs!AC1726","v":0},{"$f":"-IF(AD447<0,AD447,IF(AD436=0,0,MIN((AD447/AD436)*(AD447>0),AD447)))","v":0},{"$f":"-IF(AE447<0,AE447,IF(AE436=0,0,MIN((AE447/AE436)*(AE447>0),AE447)))","v":0},0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1727","v":0},{"$f":"-Inputs!M1727","v":0},{"$f":"-Inputs!N1727","v":0},{"$f":"-Inputs!O1727","v":0},{"$f":"-Inputs!P1727","v":0},{"$f":"-Inputs!Q1727","v":0},{"$f":"-Inputs!R1727","v":0},{"$f":"-Inputs!S1727","v":0},{"$f":"-Inputs!T1727","v":0},{"$f":"-Inputs!U1727","v":0},{"$f":"-Inputs!V1727","v":0},{"$f":"-Inputs!W1727","v":0},{"$f":"-Inputs!X1727","v":0},{"$f":"-Inputs!Y1727","v":0},{"$f":"-Inputs!Z1727","v":0},{"$f":"-Inputs!AA1727","v":0},{"$f":"-Inputs!AB1727","v":0},{"$f":"-Inputs!AC1727","v":0},{"$f":"-IF(AD448<0,AD448,IF(AD437=0,0,MIN((AD448/AD437)*(AD448>0),AD448)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1728","v":0},{"$f":"-Inputs!M1728","v":0},{"$f":"-Inputs!N1728","v":0},{"$f":"-Inputs!O1728","v":0},{"$f":"-Inputs!P1728","v":0},{"$f":"-Inputs!Q1728","v":0},{"$f":"-Inputs!R1728","v":0},{"$f":"-Inputs!S1728","v":0},{"$f":"-Inputs!T1728","v":0},{"$f":"-Inputs!U1728","v":0},{"$f":"-Inputs!V1728","v":0},{"$f":"-Inputs!W1728","v":0},{"$f":"-Inputs!X1728","v":0},{"$f":"-Inputs!Y1728","v":0},{"$f":"-Inputs!Z1728","v":0},{"$f":"-Inputs!AA1728","v":0},{"$f":"-Inputs!AB1728","v":0},{"$f":"-Inputs!AC1728","v":0},{"$f":"-IF(AD449<0,AD449,IF(AD438=0,0,MIN((AD449/AD438)*(AD449>0),AD449)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":483},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1729","v":0},{"$f":"-Inputs!M1729","v":0},{"$f":"-Inputs!N1729","v":0},{"$f":"-Inputs!O1729","v":0},{"$f":"-Inputs!P1729","v":0},{"$f":"-Inputs!Q1729","v":0},{"$f":"-Inputs!R1729","v":0},{"$f":"-Inputs!S1729","v":0},{"$f":"-Inputs!T1729","v":0},{"$f":"-Inputs!U1729","v":0},{"$f":"-Inputs!V1729","v":0},{"$f":"-Inputs!W1729","v":0},{"$f":"-Inputs!X1729","v":0},{"$f":"-Inputs!Y1729","v":0},{"$f":"-Inputs!Z1729","v":0},{"$f":"-Inputs!AA1729","v":0},{"$f":"-Inputs!AB1729","v":0},{"$f":"-Inputs!AC1729","v":0},{"$f":"-IF(AD450<0,AD450,IF(AD439=0,0,MIN((AD450/AD439)*(AD450>0),AD450)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":484},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1730","v":0},{"$f":"-Inputs!M1730","v":0},{"$f":"-Inputs!N1730","v":0},{"$f":"-Inputs!O1730","v":0},{"$f":"-Inputs!P1730","v":0},{"$f":"-Inputs!Q1730","v":0},{"$f":"-Inputs!R1730","v":0},{"$f":"-Inputs!S1730","v":0},{"$f":"-Inputs!T1730","v":0},{"$f":"-Inputs!U1730","v":0},{"$f":"-Inputs!V1730","v":0},{"$f":"-Inputs!W1730","v":0},{"$f":"-Inputs!X1730","v":0},{"$f":"-Inputs!Y1730","v":0},{"$f":"-Inputs!Z1730","v":0},{"$f":"-Inputs!AA1730","v":0},{"$f":"-Inputs!AB1730","v":0},{"$f":"-Inputs!AC1730","v":0},{"$f":"-IF(AD451<0,AD451,IF(AD440=0,0,MIN((AD451/AD440)*(AD451>0),AD451)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":485},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L476:L484)","v":-0.57607464986378853},-0.57607464986378853,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-2.4103395737587338E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,1.3866932210585639,-1.1648810545156485E-2,-1.1648810545156485E-2,-1.1648810545156488E-2,-1.1648810545156488E-2,-1.1648810545156537E-2,-1.1648810545156539E-2,-1.1648810545156539E-2,-1.1648810545156539E-2,-1.1648810545156539E-2]
[{"$f":"ROW()","v":486},"Closing Value"]
[{"$f":"ROW()","v":487},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K443+K454+K465+K476","v":9.5739619080742119E-2},9.1940479140910802E-2,8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,{"$f":"(S443+S454+S465+S476-S498)*(S443+S454+S465+S476-S498>0)","v":7.9935086137015846E-2},{"$f":"T443+T454+T465+T476","v":7.8645810554160756E-2},7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,{"$f":"MAX(Y443+Y454+Y465+Y476,0)","v":7.2199432639885305E-2},7.0910157057030215E-2,6.9620881474175125E-2,6.8331605891320035E-2,6.7042330308464945E-2,{"$f":"MAX(AD443+AD454+AD465+AD476,0)","v":6.5753054725609855E-2},{"$f":"AE443+AE454+AE465+AE476","v":6.4463779142754765E-2},6.3174503559899675E-2,6.1885227977044578E-2,6.0595952394189481E-2]
[{"$f":"ROW()","v":488},null,"Compression",null,null,null,null,null,null,null,0.12475209584795395,-0.1249171217169097,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,{"$f":"(S444+S455+S466+S477-S499)*(S444+S455+S466+S477-S499>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y444+Y455+Y466+Y477,0)","v":0},0,0,0,0,{"$f":"MAX(AD444+AD455+AD466+AD477,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":489},null,"Metering",null,null,null,null,null,null,null,0.53600077140215929,0.53431760813767704,0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,{"$f":"(S445+S456+S467+S478-S500)*(S445+S456+S467+S478-S500>0)","v":0.46831435230493584},0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,{"$f":"X445+X456+X467+X478","v":-1.3983420316037201},{"$f":"MAX(Y445+Y456+Y467+Y478,0)","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,{"$f":"MAX(AD445+AD456+AD467+AD478,0)","v":2.0354088784794536E-16},1.8503717077085941E-16,1.6653345369377346E-16,1.4802973661668751E-16,1.2952601953960158E-16]
[{"$f":"ROW()","v":490},null,"Other Depreciable",null,null,null,null,null,null,null,1.1230617296491476,0.80213860055453634,0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,{"$f":"(S446+S457+S468+S479-S501)*(S446+S457+S468+S479-S501>0)","v":0.25660312553009562},0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,{"$f":"X446+X457+X468+X479","v":0.17611209435912403},{"$f":"MAX(Y446+Y457+Y468+Y479,0)","v":0.16575255939682265},0.15539302443452127,0.14503348947221989,0.13467395450991848,0.12431441954761709,{"$f":"MAX(AD446+AD457+AD468+AD479,0)","v":0.11395488458531566},0.10359534962301424,9.3235814660712818E-2,8.2876279698411395E-2,7.2516744736109973E-2]
[{"$f":"ROW()","v":491},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S447+S458+S469+S480-S502)*(S447+S458+S469+S480-S502>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y447+Y458+Y469+Y480,0)","v":0},0,0,0,0,{"$f":"MAX(AD447+AD458+AD469+AD480,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":492},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y450+Y461+Y472+Y483,0)","v":0},0,0,0,0,{"$f":"MAX(AD450+AD461+AD472+AD483,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":495},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S451+S462+S473+S484-S506)*(S451+S462+S473+S484-S506>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y451+Y462+Y473+Y484,0)","v":0},0,0,0,0,{"$f":"MAX(AD451+AD462+AD473+AD484,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":496},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K487:K495)","v":1.8795542159800029},{"$f":"SUM(L487:L495)","v":1.3034795661162146},0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,0.23795199203670819,0.22630318149155171,0.21465437094639522,0.20300556040123874,0.19135674985608225,0.17970793931092571,0.16805912876576917,0.15641031822061266,0.14476150767545612,0.13311269713029958]
[{"$f":"ROW()","v":497},"Over Depreciation"]
[{"$f":"ROW()","v":498},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S443+S454+S476)*(S443+S454+S476<0)","v":0}]
[{"$f":"ROW()","v":499},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S444+S455+S477)*(S444+S455+S477<0)","v":-0.37458633928177337}]
[{"$f":"ROW()","v":500},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S445+S456+S478)*(S445+S456+S478<0)","v":0}]
[{"$f":"ROW()","v":501},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S446+S457+S479)*(S446+S457+S479<0)","v":0}]
[{"$f":"ROW()","v":502},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S447+S458+S480)*(S447+S458+S480<0)","v":0}]
[{"$f":"ROW()","v":503},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":504},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":505},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":506},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S451+S462+S484)*(S451+S462+S484<0)","v":0}]
[{"$f":"ROW()","v":507},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S498:S506)","v":-0.37458633928177337}]
[{"$f":"ROW()","v":508}]
["2003 Capex"]
[{"$f":"ROW()","v":510},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":511},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,M511-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"IF(AD$125=\"\",AC511-1,MIN(AC511-1,AD$125))","v":53},{"$f":"MAX(0,AD511-1)","v":52},51,50,49]
[{"$f":"ROW()","v":512},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AD$125=\"\",AC512-1,MIN(AC512-1,AD$125))","v":13},12,11,10,9]
[{"$f":"ROW()","v":513},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AD510=\"\",MAX(0,AC513-1),Inputs!$D$72-(AC$6-LEFT($A509,4)))","v":13},12,11,10,9]
[{"$f":"ROW()","v":514},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AD$125=\"\",AC514-1,MIN(AC514-1,AD$125))","v":13},12,11,10,9]
[{"$f":"ROW()","v":515},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,M515-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AC515-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":516},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,M516-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,"Non-Depreciable"]
[{"$f":"ROW()","v":519},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,M519-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,{"$f":"IF(AD$125=\"\",AC519-1,MIN(AC519-1,AD$125))","v":45.598995281445561},{"$f":"MAX(0,AD519-1)","v":44.598995281445561},43.598995281445561,42.598995281445561,41.598995281445561]
[{"$f":"ROW()","v":520}]
[{"$f":"ROW()","v":521},"Opening Value"]
[{"$f":"ROW()","v":522},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K566","v":0},3.0922514440645993E-5,-8.5772553239113168E-3,-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,0,0,0,0,0,0,0,0,{"$f":"AA566","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,"Compression",null,null,null,null,null,null,null,null,0,-0.16792048732523865,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,"Metering",null,null,null,null,null,null,null,null,0,-4.6467426277849805E-2,-4.8150589542332034E-2,-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,1.3464539412949426,1.0816362543497386,1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951]
[{"$f":"ROW()","v":526},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":528},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L522:L530)","v":0},{"$f":"SUM(M522:M530)","v":1.1320969502062947},0.75431496302484069,0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951]
[{"$f":"ROW()","v":532},"Capex"]
[{"$f":"ROW()","v":533},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$216","v":3.0922514440645993E-5}]
[{"$f":"ROW()","v":534},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$217","v":-0.16792048732523865}]
[{"$f":"ROW()","v":535},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$218","v":-4.6467426277849805E-2}]
[{"$f":"ROW()","v":536},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$219","v":1.3464539412949426}]
[{"$f":"ROW()","v":537},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$220","v":0}]
[{"$f":"ROW()","v":538},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$221","v":0}]
[{"$f":"ROW()","v":539},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$222","v":0}]
[{"$f":"ROW()","v":540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$223","v":0}]
[{"$f":"ROW()","v":541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$224","v":0}]
[{"$f":"ROW()","v":542},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L533:L541)","v":1.1320969502062947}]
[{"$f":"ROW()","v":543},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2954","v":0},{"$f":"-Inputs!U2954","v":0},{"$f":"-Inputs!V2954","v":0},{"$f":"-Inputs!W2954","v":0},{"$f":"-Inputs!X2954","v":0},{"$f":"-Inputs!Y2954","v":0},{"$f":"-Inputs!Z2954","v":0},{"$f":"-Inputs!AA2954","v":0},{"$f":"-Inputs!AB2954","v":0},{"$f":"-Inputs!AC2954","v":0},{"$f":"-Inputs!AD2954","v":0},{"$f":"-Inputs!AE2954","v":0},{"$f":"-Inputs!AF2954","v":0},{"$f":"-Inputs!AG2954","v":0},{"$f":"-Inputs!AH2954","v":0}]
[{"$f":"ROW()","v":545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2955","v":0},{"$f":"-Inputs!U2955","v":0},{"$f":"-Inputs!V2955","v":0},{"$f":"-Inputs!W2955","v":0},{"$f":"-Inputs!X2955","v":0},{"$f":"-Inputs!Y2955","v":0},{"$f":"-Inputs!Z2955","v":0},{"$f":"-Inputs!AA2955","v":0},{"$f":"-Inputs!AB2955","v":0},{"$f":"-Inputs!AC2955","v":0},{"$f":"-Inputs!AD2955","v":0},{"$f":"-Inputs!AE2955","v":0},{"$f":"-Inputs!AF2955","v":0},{"$f":"-Inputs!AG2955","v":0},{"$f":"-Inputs!AH2955","v":0}]
[{"$f":"ROW()","v":546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2956","v":0},{"$f":"-Inputs!U2956","v":0},{"$f":"-Inputs!V2956","v":0},{"$f":"-Inputs!W2956","v":0},{"$f":"-Inputs!X2956","v":0},{"$f":"-Inputs!Y2956","v":0},{"$f":"-Inputs!Z2956","v":0},{"$f":"-Inputs!AA2956","v":0},{"$f":"-Inputs!AB2956","v":0},{"$f":"-Inputs!AC2956","v":0},{"$f":"-Inputs!AD2956","v":0},{"$f":"-Inputs!AE2956","v":0},{"$f":"-Inputs!AF2956","v":0},{"$f":"-Inputs!AG2956","v":0},{"$f":"-Inputs!AH2956","v":0}]
[{"$f":"ROW()","v":547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2957","v":0},{"$f":"-Inputs!U2957","v":0},{"$f":"-Inputs!V2957","v":0},{"$f":"-Inputs!W2957","v":0},{"$f":"-Inputs!X2957","v":0},{"$f":"-Inputs!Y2957","v":0},{"$f":"-Inputs!Z2957","v":0},{"$f":"-Inputs!AA2957","v":0},{"$f":"-Inputs!AB2957","v":0},{"$f":"-Inputs!AC2957","v":0},{"$f":"-Inputs!AD2957","v":0},{"$f":"-Inputs!AE2957","v":0},{"$f":"-Inputs!AF2957","v":0},{"$f":"-Inputs!AG2957","v":0},{"$f":"-Inputs!AH2957","v":0}]
[{"$f":"ROW()","v":548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2958","v":0},{"$f":"-Inputs!U2958","v":0},{"$f":"-Inputs!V2958","v":0},{"$f":"-Inputs!W2958","v":0},{"$f":"-Inputs!X2958","v":0},{"$f":"-Inputs!Y2958","v":0},{"$f":"-Inputs!Z2958","v":0},{"$f":"-Inputs!AA2958","v":0},{"$f":"-Inputs!AB2958","v":0},{"$f":"-Inputs!AC2958","v":0},{"$f":"-Inputs!AD2958","v":0},{"$f":"-Inputs!AE2958","v":0},{"$f":"-Inputs!AF2958","v":0},{"$f":"-Inputs!AG2958","v":0},{"$f":"-Inputs!AH2958","v":0}]
[{"$f":"ROW()","v":549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2959","v":0},{"$f":"-Inputs!U2959","v":0},{"$f":"-Inputs!V2959","v":0},{"$f":"-Inputs!W2959","v":0},{"$f":"-Inputs!X2959","v":0},{"$f":"-Inputs!Y2959","v":0},{"$f":"-Inputs!Z2959","v":0},{"$f":"-Inputs!AA2959","v":0},{"$f":"-Inputs!AB2959","v":0},{"$f":"-Inputs!AC2959","v":0},{"$f":"-Inputs!AD2959","v":0},{"$f":"-Inputs!AE2959","v":0},{"$f":"-Inputs!AF2959","v":0},{"$f":"-Inputs!AG2959","v":0},{"$f":"-Inputs!AH2959","v":0}]
[{"$f":"ROW()","v":550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2960","v":0},{"$f":"-Inputs!U2960","v":0},{"$f":"-Inputs!V2960","v":0},{"$f":"-Inputs!W2960","v":0},{"$f":"-Inputs!X2960","v":0},{"$f":"-Inputs!Y2960","v":0},{"$f":"-Inputs!Z2960","v":0},{"$f":"-Inputs!AA2960","v":0},{"$f":"-Inputs!AB2960","v":0},{"$f":"-Inputs!AC2960","v":0},{"$f":"-Inputs!AD2960","v":0},{"$f":"-Inputs!AE2960","v":0},{"$f":"-Inputs!AF2960","v":0},{"$f":"-Inputs!AG2960","v":0},{"$f":"-Inputs!AH2960","v":0}]
[{"$f":"ROW()","v":551},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2961","v":0},{"$f":"-Inputs!U2961","v":0},{"$f":"-Inputs!V2961","v":0},{"$f":"-Inputs!W2961","v":0},{"$f":"-Inputs!X2961","v":0},{"$f":"-Inputs!Y2961","v":0},{"$f":"-Inputs!Z2961","v":0},{"$f":"-Inputs!AA2961","v":0},{"$f":"-Inputs!AB2961","v":0},{"$f":"-Inputs!AC2961","v":0},{"$f":"-Inputs!AD2961","v":0},{"$f":"-Inputs!AE2961","v":0},{"$f":"-Inputs!AF2961","v":0},{"$f":"-Inputs!AG2961","v":0},{"$f":"-Inputs!AH2961","v":0}]
[{"$f":"ROW()","v":552},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2962","v":0},{"$f":"-Inputs!U2962","v":0},{"$f":"-Inputs!V2962","v":0},{"$f":"-Inputs!W2962","v":0},{"$f":"-Inputs!X2962","v":0},{"$f":"-Inputs!Y2962","v":0},{"$f":"-Inputs!Z2962","v":0},{"$f":"-Inputs!AA2962","v":0},{"$f":"-Inputs!AB2962","v":0},{"$f":"-Inputs!AC2962","v":0},{"$f":"-Inputs!AD2962","v":0},{"$f":"-Inputs!AE2962","v":0},{"$f":"-Inputs!AF2962","v":0},{"$f":"-Inputs!AG2962","v":0},{"$f":"-Inputs!AH2962","v":0}]
[{"$f":"ROW()","v":553},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T544:T552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},"Depreciation"]
[{"$f":"ROW()","v":555},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1733","v":-8.6081778383519623E-3},{"$f":"-Inputs!N1733","v":-4.417502062949427E-7},{"$f":"-Inputs!O1733","v":-4.417502062949427E-7},{"$f":"-Inputs!P1733","v":-4.417502062949427E-7},{"$f":"-Inputs!Q1733","v":-4.417502062949427E-7},{"$f":"-Inputs!R1733","v":-4.417502062949427E-7},{"$f":"-Inputs!S1733","v":-4.417502062949427E-7},{"$f":"-Inputs!T1733","v":0},{"$f":"-Inputs!U1733","v":0},{"$f":"-Inputs!V1733","v":0},{"$f":"-Inputs!W1733","v":0},{"$f":"-Inputs!X1733","v":0},{"$f":"-Inputs!Y1733","v":0},{"$f":"-Inputs!Z1733","v":0},{"$f":"-Inputs!AA1733","v":0},{"$f":"-Inputs!AB1733","v":0},{"$f":"-Inputs!AC1733","v":0},{"$f":"-IF(AD522<0,AD522,IF(AD511=0,0,MIN((AD522/AD511)*(AD522>0),AD522)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":556},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1734","v":-0.10267295913341591},{"$f":"-Inputs!N1734","v":0},{"$f":"-Inputs!O1734","v":0},{"$f":"-Inputs!P1734","v":0},{"$f":"-Inputs!Q1734","v":0},{"$f":"-Inputs!R1734","v":0},{"$f":"-Inputs!S1734","v":0},{"$f":"-Inputs!T1734","v":0},{"$f":"-Inputs!U1734","v":0},{"$f":"-Inputs!V1734","v":0},{"$f":"-Inputs!W1734","v":0},{"$f":"-Inputs!X1734","v":0},{"$f":"-Inputs!Y1734","v":0},{"$f":"-Inputs!Z1734","v":0},{"$f":"-Inputs!AA1734","v":0},{"$f":"-Inputs!AB1734","v":0},{"$f":"-Inputs!AC1734","v":0},{"$f":"-IF(AD523<0,AD523,IF(AD512=0,0,MIN((AD523/AD512)*(AD523>0),AD523)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":557},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1735","v":-1.6831632644822279E-3},{"$f":"-Inputs!N1735","v":9.2934852555699612E-4},{"$f":"-Inputs!O1735","v":9.2934852555699612E-4},{"$f":"-Inputs!P1735","v":9.2934852555699612E-4},{"$f":"-Inputs!Q1735","v":9.2934852555699612E-4},{"$f":"-Inputs!R1735","v":9.2934852555699612E-4},{"$f":"-Inputs!S1735","v":9.2934852555699612E-4},{"$f":"-Inputs!T1735","v":0},{"$f":"-Inputs!U1735","v":0},{"$f":"-Inputs!V1735","v":0},{"$f":"-Inputs!W1735","v":0},{"$f":"-Inputs!X1735","v":0},{"$f":"-Inputs!Y1735","v":0},{"$f":"-Inputs!Z1735","v":0},{"$f":"-Inputs!AA1735","v":0},{"$f":"-Inputs!AB1735","v":0},{"$f":"-Inputs!AC1735","v":0},{"$f":"-IF(AD524<0,AD524,IF(AD513=0,0,MIN((AD524/AD513)*(AD524>0),AD524)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":558},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1736","v":-0.2648176869452038},{"$f":"-Inputs!N1736","v":-4.4881798043164743E-2},{"$f":"-Inputs!O1736","v":-4.4881798043164743E-2},{"$f":"-Inputs!P1736","v":-4.4881798043164743E-2},{"$f":"-Inputs!Q1736","v":-4.4881798043164743E-2},{"$f":"-Inputs!R1736","v":-4.4881798043164743E-2},{"$f":"-Inputs!S1736","v":-4.4881798043164743E-2},{"$f":"-Inputs!T1736","v":-3.5319368090902192E-2},{"$f":"-Inputs!U1736","v":-3.5319368090902199E-2},{"$f":"-Inputs!V1736","v":-3.5319368090902199E-2},{"$f":"-Inputs!W1736","v":-3.5319368090902199E-2},{"$f":"-Inputs!X1736","v":-3.5319368090902206E-2},{"$f":"-Inputs!Y1736","v":-3.5319368090902171E-2},{"$f":"-Inputs!Z1736","v":-3.5319368090902165E-2},{"$f":"-Inputs!AA1736","v":-3.5319368090902165E-2},{"$f":"-Inputs!AB1736","v":-3.5319368090902165E-2},{"$f":"-Inputs!AC1736","v":-3.5319368090902165E-2},{"$f":"-IF(AD525<0,AD525,IF(AD514=0,0,MIN((AD525/AD514)*(AD525>0),AD525)))","v":-3.5319368090902178E-2},-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902165E-2]
[{"$f":"ROW()","v":559},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1737","v":0},{"$f":"-Inputs!N1737","v":0},{"$f":"-Inputs!O1737","v":0},{"$f":"-Inputs!P1737","v":0},{"$f":"-Inputs!Q1737","v":0},{"$f":"-Inputs!R1737","v":0},{"$f":"-Inputs!S1737","v":0},{"$f":"-Inputs!T1737","v":0},{"$f":"-Inputs!U1737","v":0},{"$f":"-Inputs!V1737","v":0},{"$f":"-Inputs!W1737","v":0},{"$f":"-Inputs!X1737","v":0},{"$f":"-Inputs!Y1737","v":0},{"$f":"-Inputs!Z1737","v":0},{"$f":"-Inputs!AA1737","v":0},{"$f":"-Inputs!AB1737","v":0},{"$f":"-Inputs!AC1737","v":0},{"$f":"-IF(AD526<0,AD526,IF(AD515=0,0,MIN((AD526/AD515)*(AD526>0),AD526)))","v":0},{"$f":"-IF(AE526<0,AE526,IF(AE515=0,0,MIN((AE526/AE515)*(AE526>0),AE526)))","v":0},0,0,0]
[{"$f":"ROW()","v":560},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1738","v":0},{"$f":"-Inputs!N1738","v":0},{"$f":"-Inputs!O1738","v":0},{"$f":"-Inputs!P1738","v":0},{"$f":"-Inputs!Q1738","v":0},{"$f":"-Inputs!R1738","v":0},{"$f":"-Inputs!S1738","v":0},{"$f":"-Inputs!T1738","v":0},{"$f":"-Inputs!U1738","v":0},{"$f":"-Inputs!V1738","v":0},{"$f":"-Inputs!W1738","v":0},{"$f":"-Inputs!X1738","v":0},{"$f":"-Inputs!Y1738","v":0},{"$f":"-Inputs!Z1738","v":0},{"$f":"-Inputs!AA1738","v":0},{"$f":"-Inputs!AB1738","v":0},{"$f":"-Inputs!AC1738","v":0},{"$f":"-IF(AD527<0,AD527,IF(AD516=0,0,MIN((AD527/AD516)*(AD527>0),AD527)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":561},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1739","v":0},{"$f":"-Inputs!N1739","v":0},{"$f":"-Inputs!O1739","v":0},{"$f":"-Inputs!P1739","v":0},{"$f":"-Inputs!Q1739","v":0},{"$f":"-Inputs!R1739","v":0},{"$f":"-Inputs!S1739","v":0},{"$f":"-Inputs!T1739","v":0},{"$f":"-Inputs!U1739","v":0},{"$f":"-Inputs!V1739","v":0},{"$f":"-Inputs!W1739","v":0},{"$f":"-Inputs!X1739","v":0},{"$f":"-Inputs!Y1739","v":0},{"$f":"-Inputs!Z1739","v":0},{"$f":"-Inputs!AA1739","v":0},{"$f":"-Inputs!AB1739","v":0},{"$f":"-Inputs!AC1739","v":0},{"$f":"-IF(AD528<0,AD528,IF(AD517=0,0,MIN((AD528/AD517)*(AD528>0),AD528)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":562},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1740","v":0},{"$f":"-Inputs!N1740","v":0},{"$f":"-Inputs!O1740","v":0},{"$f":"-Inputs!P1740","v":0},{"$f":"-Inputs!Q1740","v":0},{"$f":"-Inputs!R1740","v":0},{"$f":"-Inputs!S1740","v":0},{"$f":"-Inputs!T1740","v":0},{"$f":"-Inputs!U1740","v":0},{"$f":"-Inputs!V1740","v":0},{"$f":"-Inputs!W1740","v":0},{"$f":"-Inputs!X1740","v":0},{"$f":"-Inputs!Y1740","v":0},{"$f":"-Inputs!Z1740","v":0},{"$f":"-Inputs!AA1740","v":0},{"$f":"-Inputs!AB1740","v":0},{"$f":"-Inputs!AC1740","v":0},{"$f":"-IF(AD529<0,AD529,IF(AD518=0,0,MIN((AD529/AD518)*(AD529>0),AD529)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":563},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1741","v":0},{"$f":"-Inputs!N1741","v":0},{"$f":"-Inputs!O1741","v":0},{"$f":"-Inputs!P1741","v":0},{"$f":"-Inputs!Q1741","v":0},{"$f":"-Inputs!R1741","v":0},{"$f":"-Inputs!S1741","v":0},{"$f":"-Inputs!T1741","v":0},{"$f":"-Inputs!U1741","v":0},{"$f":"-Inputs!V1741","v":0},{"$f":"-Inputs!W1741","v":0},{"$f":"-Inputs!X1741","v":0},{"$f":"-Inputs!Y1741","v":0},{"$f":"-Inputs!Z1741","v":0},{"$f":"-Inputs!AA1741","v":0},{"$f":"-Inputs!AB1741","v":0},{"$f":"-Inputs!AC1741","v":0},{"$f":"-IF(AD530<0,AD530,IF(AD519=0,0,MIN((AD530/AD519)*(AD530>0),AD530)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":564},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M555:M563)","v":-0.37778198718145389},-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-3.5319368090902192E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902206E-2,-3.5319368090902171E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902178E-2,-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902165E-2]
[{"$f":"ROW()","v":565},"Closing Value"]
[{"$f":"ROW()","v":566},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L522+L533+L544+L555","v":3.0922514440645993E-5},-8.5772553239113168E-3,-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,{"$f":"(S522+S533+S544+S555-S577)*(S522+S533+S544+S555-S577>0)","v":0},{"$f":"T522+T533+T544+T555","v":0},0,0,0,0,{"$f":"MAX(Y522+Y533+Y544+Y555,0)","v":0},0,0,0,0,{"$f":"MAX(AD522+AD533+AD544+AD555,0)","v":0},{"$f":"AE522+AE533+AE544+AE555","v":0},0,0,0]
[{"$f":"ROW()","v":567},null,"Compression",null,null,null,null,null,null,null,null,-0.16792048732523865,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,{"$f":"(S523+S534+S545+S556-S578)*(S523+S534+S545+S556-S578>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y523+Y534+Y545+Y556,0)","v":0},0,0,0,0,{"$f":"MAX(AD523+AD534+AD545+AD556,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":568},null,"Metering",null,null,null,null,null,null,null,null,-4.6467426277849805E-2,-4.8150589542332034E-2,-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,{"$f":"(S524+S535+S546+S557-S579)*(S524+S535+S546+S557-S579>0)","v":0},0,0,0,0,{"$f":"X524+X535+X546+X557","v":0},{"$f":"MAX(Y524+Y535+Y546+Y557,0)","v":0},0,0,0,0,{"$f":"MAX(AD524+AD535+AD546+AD557,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":569},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.3464539412949426,1.0816362543497386,1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,{"$f":"(S525+S536+S547+S558-S580)*(S525+S536+S547+S558-S580>0)","v":0.8123454660907502},0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,{"$f":"X525+X536+X547+X558","v":0.63574862563623924},{"$f":"MAX(Y525+Y536+Y547+Y558,0)","v":0.60042925754533705},0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,{"$f":"MAX(AD525+AD536+AD547+AD558,0)","v":0.42383241709082609},0.38851304899992389,0.3531936809090217,0.31787431281811951,0.28255494472721732]
[{"$f":"ROW()","v":570},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S526+S537+S548+S559-S581)*(S526+S537+S548+S559-S581>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y526+Y537+Y548+Y559,0)","v":0},0,0,0,0,{"$f":"MAX(AD526+AD537+AD548+AD559,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":572},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y529+Y540+Y551+Y562,0)","v":0},0,0,0,0,{"$f":"MAX(AD529+AD540+AD551+AD562,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":574},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S530+S541+S552+S563-S585)*(S530+S541+S552+S563-S585>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y530+Y541+Y552+Y563,0)","v":0},0,0,0,0,{"$f":"MAX(AD530+AD541+AD552+AD563,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":575},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L566:L574)","v":1.1320969502062947},{"$f":"SUM(M566:M574)","v":0.75431496302484069},0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951,0.28255494472721732]
[{"$f":"ROW()","v":576},"Over Depreciation"]
[{"$f":"ROW()","v":577},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S522+S533+S555)*(S522+S533+S555<0)","v":-8.5799058251490867E-3}]
[{"$f":"ROW()","v":578},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S523+S534+S556)*(S523+S534+S556<0)","v":-0.27059344645865457}]
[{"$f":"ROW()","v":579},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S524+S535+S557)*(S524+S535+S557<0)","v":-4.2574498388990051E-2}]
[{"$f":"ROW()","v":580},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S525+S536+S558)*(S525+S536+S558<0)","v":0}]
[{"$f":"ROW()","v":581},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S526+S537+S559)*(S526+S537+S559<0)","v":0}]
[{"$f":"ROW()","v":582},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":583},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":584},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":585},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S530+S541+S563)*(S530+S541+S563<0)","v":0}]
[{"$f":"ROW()","v":586},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S577:S585)","v":-0.32174785067279377}]
[{"$f":"ROW()","v":587}]
["2004 Capex"]
[{"$f":"ROW()","v":589},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":590},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,N590-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,{"$f":"IF(AD$125=\"\",AC590-1,MIN(AC590-1,AD$125))","v":54},{"$f":"MAX(0,AD590-1)","v":53},52,51,50]
[{"$f":"ROW()","v":591},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AD$125=\"\",AC591-1,MIN(AC591-1,AD$125))","v":14},13,12,11,10]
[{"$f":"ROW()","v":592},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AD589=\"\",MAX(0,AC592-1),Inputs!$D$72-(AC$6-LEFT($A588,4)))","v":14},13,12,11,10]
[{"$f":"ROW()","v":593},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AD$125=\"\",AC593-1,MIN(AC593-1,AD$125))","v":14},13,12,11,10]
[{"$f":"ROW()","v":594},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,N594-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":595},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,N595-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":596},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},null,"Non-Depreciable"]
[{"$f":"ROW()","v":598},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,N598-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,{"$f":"IF(AD$125=\"\",AC598-1,MIN(AC598-1,AD$125))","v":46.598995281445561},{"$f":"MAX(0,AD598-1)","v":45.598995281445561},44.598995281445561,43.598995281445561,42.598995281445561]
[{"$f":"ROW()","v":599}]
[{"$f":"ROW()","v":600},"Opening Value"]
[{"$f":"ROW()","v":601},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L645","v":0},0.88574910815214025,0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,0.80982775602481372,0.79717419733692596,0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,0.73390640389748718,0.72125284520959942,0.70859928652171167,{"$f":"AB645","v":0.69594572783382391},0.68329216914593616,0.6706386104580484,0.65798505177016064,0.64533149308227289,0.63267793439438513]
[{"$f":"ROW()","v":602},null,"Compression",null,null,null,null,null,null,null,null,null,0,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.25068993383331156,0.2397903714927328,0.22889080915215404,0.21799124681157528,0.20709168447099652,0.19619212213041776,0.185292559789839,0.17439299744926023,0.16349343510868147,0.15259387276810271,0.14169431042752395,0.13079474808694519,0.11989518574636643,0.10899562340578767]
[{"$f":"ROW()","v":603},null,"Metering",null,null,null,null,null,null,null,null,null,0,2.3818461893232468,2.3342092655367819,2.286572341750317,2.2389354179638521,2.1912984941773872,2.1436615703909223,2.0960246466044574,2.0483877228179925,2.0007507990315276,1.9531138752450627,1.9054769514585979,1.857840027672133,1.8102031038856681,1.7625661800992032,1.7149292563127383,1.6672923325262734,1.6196554087398085,1.503965736686965,1.3882760646341215,1.2725863925812779,1.1568967205284344]
[{"$f":"ROW()","v":604},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,0,1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,0.66285838313758116,0.62797109981455057,0.59308381649151998,0.55819653316848938,0.52330924984545879,0.4884219665224282,0.4535346831993976,0.41864739987636701,0.38376011655333642,0.34887283323030582]
[{"$f":"ROW()","v":605},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":607},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M601:M609)","v":0},{"$f":"SUM(N601:N609)","v":4.814526421742789},4.7113912183319853,4.6082560149211824,4.5051208115103796,4.4019856080995758,4.298850404688773,4.1957152012779702,3.9304891208716128,3.8164543551202312,3.7024195893688492,3.5883848236174671,3.4743500578660855,3.3682727297281234,3.2621954015901613,3.1561180734521996,3.0500407453142375,2.9439634171762754,2.7698333407719353,2.5957032643675944,2.4215731879632534,2.2474431115589129]
[{"$f":"ROW()","v":611},"Capex"]
[{"$f":"ROW()","v":612},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$216","v":0.88574910815214025}]
[{"$f":"ROW()","v":613},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$217","v":0.26158949617389032}]
[{"$f":"ROW()","v":614},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$218","v":2.3818461893232468}]
[{"$f":"ROW()","v":615},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$219","v":1.2853416280935113}]
[{"$f":"ROW()","v":616},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$220","v":0}]
[{"$f":"ROW()","v":617},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$221","v":0}]
[{"$f":"ROW()","v":618},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$222","v":0}]
[{"$f":"ROW()","v":619},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$223","v":0}]
[{"$f":"ROW()","v":620},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$224","v":0}]
[{"$f":"ROW()","v":621},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:M620)","v":4.814526421742789}]
[{"$f":"ROW()","v":622},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":623},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2965","v":0},{"$f":"-Inputs!U2965","v":0},{"$f":"-Inputs!V2965","v":0},{"$f":"-Inputs!W2965","v":0},{"$f":"-Inputs!X2965","v":0},{"$f":"-Inputs!Y2965","v":0},{"$f":"-Inputs!Z2965","v":0},{"$f":"-Inputs!AA2965","v":0},{"$f":"-Inputs!AB2965","v":0},{"$f":"-Inputs!AC2965","v":0},{"$f":"-Inputs!AD2965","v":0},{"$f":"-Inputs!AE2965","v":0},{"$f":"-Inputs!AF2965","v":0},{"$f":"-Inputs!AG2965","v":0},{"$f":"-Inputs!AH2965","v":0}]
[{"$f":"ROW()","v":624},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2966","v":0},{"$f":"-Inputs!U2966","v":0},{"$f":"-Inputs!V2966","v":0},{"$f":"-Inputs!W2966","v":0},{"$f":"-Inputs!X2966","v":0},{"$f":"-Inputs!Y2966","v":0},{"$f":"-Inputs!Z2966","v":0},{"$f":"-Inputs!AA2966","v":0},{"$f":"-Inputs!AB2966","v":0},{"$f":"-Inputs!AC2966","v":0},{"$f":"-Inputs!AD2966","v":0},{"$f":"-Inputs!AE2966","v":0},{"$f":"-Inputs!AF2966","v":0},{"$f":"-Inputs!AG2966","v":0},{"$f":"-Inputs!AH2966","v":0}]
[{"$f":"ROW()","v":625},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2967","v":0},{"$f":"-Inputs!U2967","v":0},{"$f":"-Inputs!V2967","v":0},{"$f":"-Inputs!W2967","v":0},{"$f":"-Inputs!X2967","v":0},{"$f":"-Inputs!Y2967","v":0},{"$f":"-Inputs!Z2967","v":0},{"$f":"-Inputs!AA2967","v":0},{"$f":"-Inputs!AB2967","v":0},{"$f":"-Inputs!AC2967","v":0},{"$f":"-Inputs!AD2967","v":0},{"$f":"-Inputs!AE2967","v":0},{"$f":"-Inputs!AF2967","v":0},{"$f":"-Inputs!AG2967","v":0},{"$f":"-Inputs!AH2967","v":0}]
[{"$f":"ROW()","v":626},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2968","v":-0.15119131465497551},{"$f":"-Inputs!U2968","v":0},{"$f":"-Inputs!V2968","v":0},{"$f":"-Inputs!W2968","v":0},{"$f":"-Inputs!X2968","v":0},{"$f":"-Inputs!Y2968","v":0},{"$f":"-Inputs!Z2968","v":0},{"$f":"-Inputs!AA2968","v":0},{"$f":"-Inputs!AB2968","v":0},{"$f":"-Inputs!AC2968","v":0},{"$f":"-Inputs!AD2968","v":0},{"$f":"-Inputs!AE2968","v":0},{"$f":"-Inputs!AF2968","v":0},{"$f":"-Inputs!AG2968","v":0},{"$f":"-Inputs!AH2968","v":0}]
[{"$f":"ROW()","v":627},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2969","v":0},{"$f":"-Inputs!U2969","v":0},{"$f":"-Inputs!V2969","v":0},{"$f":"-Inputs!W2969","v":0},{"$f":"-Inputs!X2969","v":0},{"$f":"-Inputs!Y2969","v":0},{"$f":"-Inputs!Z2969","v":0},{"$f":"-Inputs!AA2969","v":0},{"$f":"-Inputs!AB2969","v":0},{"$f":"-Inputs!AC2969","v":0},{"$f":"-Inputs!AD2969","v":0},{"$f":"-Inputs!AE2969","v":0},{"$f":"-Inputs!AF2969","v":0},{"$f":"-Inputs!AG2969","v":0},{"$f":"-Inputs!AH2969","v":0}]
[{"$f":"ROW()","v":628},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2970","v":0},{"$f":"-Inputs!U2970","v":0},{"$f":"-Inputs!V2970","v":0},{"$f":"-Inputs!W2970","v":0},{"$f":"-Inputs!X2970","v":0},{"$f":"-Inputs!Y2970","v":0},{"$f":"-Inputs!Z2970","v":0},{"$f":"-Inputs!AA2970","v":0},{"$f":"-Inputs!AB2970","v":0},{"$f":"-Inputs!AC2970","v":0},{"$f":"-Inputs!AD2970","v":0},{"$f":"-Inputs!AE2970","v":0},{"$f":"-Inputs!AF2970","v":0},{"$f":"-Inputs!AG2970","v":0},{"$f":"-Inputs!AH2970","v":0}]
[{"$f":"ROW()","v":629},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2971","v":0},{"$f":"-Inputs!U2971","v":0},{"$f":"-Inputs!V2971","v":0},{"$f":"-Inputs!W2971","v":0},{"$f":"-Inputs!X2971","v":0},{"$f":"-Inputs!Y2971","v":0},{"$f":"-Inputs!Z2971","v":0},{"$f":"-Inputs!AA2971","v":0},{"$f":"-Inputs!AB2971","v":0},{"$f":"-Inputs!AC2971","v":0},{"$f":"-Inputs!AD2971","v":0},{"$f":"-Inputs!AE2971","v":0},{"$f":"-Inputs!AF2971","v":0},{"$f":"-Inputs!AG2971","v":0},{"$f":"-Inputs!AH2971","v":0}]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2972","v":0},{"$f":"-Inputs!U2972","v":0},{"$f":"-Inputs!V2972","v":0},{"$f":"-Inputs!W2972","v":0},{"$f":"-Inputs!X2972","v":0},{"$f":"-Inputs!Y2972","v":0},{"$f":"-Inputs!Z2972","v":0},{"$f":"-Inputs!AA2972","v":0},{"$f":"-Inputs!AB2972","v":0},{"$f":"-Inputs!AC2972","v":0},{"$f":"-Inputs!AD2972","v":0},{"$f":"-Inputs!AE2972","v":0},{"$f":"-Inputs!AF2972","v":0},{"$f":"-Inputs!AG2972","v":0},{"$f":"-Inputs!AH2972","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2973","v":0},{"$f":"-Inputs!U2973","v":0},{"$f":"-Inputs!V2973","v":0},{"$f":"-Inputs!W2973","v":0},{"$f":"-Inputs!X2973","v":0},{"$f":"-Inputs!Y2973","v":0},{"$f":"-Inputs!Z2973","v":0},{"$f":"-Inputs!AA2973","v":0},{"$f":"-Inputs!AB2973","v":0},{"$f":"-Inputs!AC2973","v":0},{"$f":"-Inputs!AD2973","v":0},{"$f":"-Inputs!AE2973","v":0},{"$f":"-Inputs!AF2973","v":0},{"$f":"-Inputs!AG2973","v":0},{"$f":"-Inputs!AH2973","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T623:T631)","v":-0.15119131465497551},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},"Depreciation"]
[{"$f":"ROW()","v":634},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1744","v":-1.2653558687887718E-2},{"$f":"-Inputs!O1744","v":-1.2653558687887718E-2},{"$f":"-Inputs!P1744","v":-1.2653558687887718E-2},{"$f":"-Inputs!Q1744","v":-1.2653558687887718E-2},{"$f":"-Inputs!R1744","v":-1.2653558687887718E-2},{"$f":"-Inputs!S1744","v":-1.2653558687887718E-2},{"$f":"-Inputs!T1744","v":-1.2653558687887716E-2},{"$f":"-Inputs!U1744","v":-1.2653558687887716E-2},{"$f":"-Inputs!V1744","v":-1.2653558687887713E-2},{"$f":"-Inputs!W1744","v":-1.2653558687887713E-2},{"$f":"-Inputs!X1744","v":-1.2653558687887711E-2},{"$f":"-Inputs!Y1744","v":-1.2653558687887718E-2},{"$f":"-Inputs!Z1744","v":-1.2653558687887716E-2},{"$f":"-Inputs!AA1744","v":-1.2653558687887714E-2},{"$f":"-Inputs!AB1744","v":-1.2653558687887716E-2},{"$f":"-Inputs!AC1744","v":-1.2653558687887718E-2},{"$f":"-IF(AD601<0,AD601,IF(AD590=0,0,MIN((AD601/AD590)*(AD601>0),AD601)))","v":-1.2653558687887707E-2},-1.2653558687887706E-2,-1.2653558687887704E-2,-1.2653558687887704E-2,-1.2653558687887702E-2]
[{"$f":"ROW()","v":635},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1745","v":0},{"$f":"-Inputs!O1745","v":0},{"$f":"-Inputs!P1745","v":0},{"$f":"-Inputs!Q1745","v":0},{"$f":"-Inputs!R1745","v":0},{"$f":"-Inputs!S1745","v":0},{"$f":"-Inputs!T1745","v":-1.0899562340578766E-2},{"$f":"-Inputs!U1745","v":-1.0899562340578766E-2},{"$f":"-Inputs!V1745","v":-1.0899562340578768E-2},{"$f":"-Inputs!W1745","v":-1.0899562340578768E-2},{"$f":"-Inputs!X1745","v":-1.0899562340578768E-2},{"$f":"-Inputs!Y1745","v":-1.0899562340578763E-2},{"$f":"-Inputs!Z1745","v":-1.0899562340578763E-2},{"$f":"-Inputs!AA1745","v":-1.0899562340578763E-2},{"$f":"-Inputs!AB1745","v":-1.0899562340578763E-2},{"$f":"-Inputs!AC1745","v":-1.0899562340578763E-2},{"$f":"-IF(AD602<0,AD602,IF(AD591=0,0,MIN((AD602/AD591)*(AD602>0),AD602)))","v":-1.0899562340578765E-2},-1.0899562340578765E-2,-1.0899562340578766E-2,-1.0899562340578766E-2,-1.0899562340578766E-2]
[{"$f":"ROW()","v":636},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1746","v":-4.7636923786464939E-2},{"$f":"-Inputs!O1746","v":-4.7636923786464939E-2},{"$f":"-Inputs!P1746","v":-4.7636923786464939E-2},{"$f":"-Inputs!Q1746","v":-4.7636923786464939E-2},{"$f":"-Inputs!R1746","v":-4.7636923786464939E-2},{"$f":"-Inputs!S1746","v":-4.7636923786464939E-2},{"$f":"-Inputs!T1746","v":-4.7636923786464953E-2},{"$f":"-Inputs!U1746","v":-4.7636923786464953E-2},{"$f":"-Inputs!V1746","v":-4.7636923786464953E-2},{"$f":"-Inputs!W1746","v":-4.7636923786464953E-2},{"$f":"-Inputs!X1746","v":-4.763692378646496E-2},{"$f":"-Inputs!Y1746","v":-4.7636923786464933E-2},{"$f":"-Inputs!Z1746","v":-4.7636923786464933E-2},{"$f":"-Inputs!AA1746","v":-4.7636923786464933E-2},{"$f":"-Inputs!AB1746","v":-4.7636923786464933E-2},{"$f":"-Inputs!AC1746","v":-4.7636923786464933E-2},{"$f":"-IF(AD603<0,AD603,IF(AD592=0,0,MIN((AD603/AD592)*(AD603>0),AD603)))","v":-0.11568967205284346},-0.11568967205284346,-0.11568967205284346,-0.11568967205284345,-0.11568967205284345]
[{"$f":"ROW()","v":637},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1747","v":-4.2844720936450371E-2},{"$f":"-Inputs!O1747","v":-4.2844720936450371E-2},{"$f":"-Inputs!P1747","v":-4.2844720936450371E-2},{"$f":"-Inputs!Q1747","v":-4.2844720936450371E-2},{"$f":"-Inputs!R1747","v":-4.2844720936450371E-2},{"$f":"-Inputs!S1747","v":-4.2844720936450371E-2},{"$f":"-Inputs!T1747","v":-4.2844720936450385E-2},{"$f":"-Inputs!U1747","v":-4.2844720936450385E-2},{"$f":"-Inputs!V1747","v":-4.2844720936450392E-2},{"$f":"-Inputs!W1747","v":-4.2844720936450392E-2},{"$f":"-Inputs!X1747","v":-4.2844720936450392E-2},{"$f":"-Inputs!Y1747","v":-3.4887283323030607E-2},{"$f":"-Inputs!Z1747","v":-3.4887283323030607E-2},{"$f":"-Inputs!AA1747","v":-3.4887283323030607E-2},{"$f":"-Inputs!AB1747","v":-3.4887283323030607E-2},{"$f":"-Inputs!AC1747","v":-3.4887283323030607E-2},{"$f":"-IF(AD604<0,AD604,IF(AD593=0,0,MIN((AD604/AD593)*(AD604>0),AD604)))","v":-3.4887283323030586E-2},-3.4887283323030586E-2,-3.4887283323030586E-2,-3.4887283323030586E-2,-3.488728332303058E-2]
[{"$f":"ROW()","v":638},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1748","v":0},{"$f":"-Inputs!O1748","v":0},{"$f":"-Inputs!P1748","v":0},{"$f":"-Inputs!Q1748","v":0},{"$f":"-Inputs!R1748","v":0},{"$f":"-Inputs!S1748","v":0},{"$f":"-Inputs!T1748","v":0},{"$f":"-Inputs!U1748","v":0},{"$f":"-Inputs!V1748","v":0},{"$f":"-Inputs!W1748","v":0},{"$f":"-Inputs!X1748","v":0},{"$f":"-Inputs!Y1748","v":0},{"$f":"-Inputs!Z1748","v":0},{"$f":"-Inputs!AA1748","v":0},{"$f":"-Inputs!AB1748","v":0},{"$f":"-Inputs!AC1748","v":0},{"$f":"-IF(AD605<0,AD605,IF(AD594=0,0,MIN((AD605/AD594)*(AD605>0),AD605)))","v":0},{"$f":"-IF(AE605<0,AE605,IF(AE594=0,0,MIN((AE605/AE594)*(AE605>0),AE605)))","v":0},0,0,0]
[{"$f":"ROW()","v":639},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1749","v":0},{"$f":"-Inputs!O1749","v":0},{"$f":"-Inputs!P1749","v":0},{"$f":"-Inputs!Q1749","v":0},{"$f":"-Inputs!R1749","v":0},{"$f":"-Inputs!S1749","v":0},{"$f":"-Inputs!T1749","v":0},{"$f":"-Inputs!U1749","v":0},{"$f":"-Inputs!V1749","v":0},{"$f":"-Inputs!W1749","v":0},{"$f":"-Inputs!X1749","v":0},{"$f":"-Inputs!Y1749","v":0},{"$f":"-Inputs!Z1749","v":0},{"$f":"-Inputs!AA1749","v":0},{"$f":"-Inputs!AB1749","v":0},{"$f":"-Inputs!AC1749","v":0},{"$f":"-IF(AD606<0,AD606,IF(AD595=0,0,MIN((AD606/AD595)*(AD606>0),AD606)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":640},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1750","v":0},{"$f":"-Inputs!O1750","v":0},{"$f":"-Inputs!P1750","v":0},{"$f":"-Inputs!Q1750","v":0},{"$f":"-Inputs!R1750","v":0},{"$f":"-Inputs!S1750","v":0},{"$f":"-Inputs!T1750","v":0},{"$f":"-Inputs!U1750","v":0},{"$f":"-Inputs!V1750","v":0},{"$f":"-Inputs!W1750","v":0},{"$f":"-Inputs!X1750","v":0},{"$f":"-Inputs!Y1750","v":0},{"$f":"-Inputs!Z1750","v":0},{"$f":"-Inputs!AA1750","v":0},{"$f":"-Inputs!AB1750","v":0},{"$f":"-Inputs!AC1750","v":0},{"$f":"-IF(AD607<0,AD607,IF(AD596=0,0,MIN((AD607/AD596)*(AD607>0),AD607)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":641},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1751","v":0},{"$f":"-Inputs!O1751","v":0},{"$f":"-Inputs!P1751","v":0},{"$f":"-Inputs!Q1751","v":0},{"$f":"-Inputs!R1751","v":0},{"$f":"-Inputs!S1751","v":0},{"$f":"-Inputs!T1751","v":0},{"$f":"-Inputs!U1751","v":0},{"$f":"-Inputs!V1751","v":0},{"$f":"-Inputs!W1751","v":0},{"$f":"-Inputs!X1751","v":0},{"$f":"-Inputs!Y1751","v":0},{"$f":"-Inputs!Z1751","v":0},{"$f":"-Inputs!AA1751","v":0},{"$f":"-Inputs!AB1751","v":0},{"$f":"-Inputs!AC1751","v":0},{"$f":"-IF(AD608<0,AD608,IF(AD597=0,0,MIN((AD608/AD597)*(AD608>0),AD608)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":642},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1752","v":0},{"$f":"-Inputs!O1752","v":0},{"$f":"-Inputs!P1752","v":0},{"$f":"-Inputs!Q1752","v":0},{"$f":"-Inputs!R1752","v":0},{"$f":"-Inputs!S1752","v":0},{"$f":"-Inputs!T1752","v":0},{"$f":"-Inputs!U1752","v":0},{"$f":"-Inputs!V1752","v":0},{"$f":"-Inputs!W1752","v":0},{"$f":"-Inputs!X1752","v":0},{"$f":"-Inputs!Y1752","v":0},{"$f":"-Inputs!Z1752","v":0},{"$f":"-Inputs!AA1752","v":0},{"$f":"-Inputs!AB1752","v":0},{"$f":"-Inputs!AC1752","v":0},{"$f":"-IF(AD609<0,AD609,IF(AD598=0,0,MIN((AD609/AD598)*(AD609>0),AD609)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":643},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N634:N642)","v":-0.10313520341080304},-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.17413007640434053,-0.17413007640434053,-0.17413007640434053,-0.1741300764043405,-0.17413007640434047]
[{"$f":"ROW()","v":644},"Closing Value"]
[{"$f":"ROW()","v":645},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M601+M612+M623+M634","v":0.88574910815214025},0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,{"$f":"(S601+S612+S623+S634-S656)*(S601+S612+S623+S634-S656>0)","v":0.80982775602481372},{"$f":"T601+T612+T623+T634","v":0.79717419733692596},0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,{"$f":"MAX(Y601+Y612+Y623+Y634,0)","v":0.73390640389748718},0.72125284520959942,0.70859928652171167,0.69594572783382391,0.68329216914593616,{"$f":"MAX(AD601+AD612+AD623+AD634,0)","v":0.6706386104580484},{"$f":"AE601+AE612+AE623+AE634","v":0.65798505177016064},0.64533149308227289,0.63267793439438513,0.62002437570649738]
[{"$f":"ROW()","v":646},null,"Compression",null,null,null,null,null,null,null,null,null,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,{"$f":"(S602+S613+S624+S635-S657)*(S602+S613+S624+S635-S657>0)","v":0.26158949617389032},0.25068993383331156,0.2397903714927328,0.22889080915215404,0.21799124681157528,0.20709168447099652,{"$f":"MAX(Y602+Y613+Y624+Y635,0)","v":0.19619212213041776},0.185292559789839,0.17439299744926023,0.16349343510868147,0.15259387276810271,{"$f":"MAX(AD602+AD613+AD624+AD635,0)","v":0.14169431042752395},0.13079474808694519,0.11989518574636643,0.10899562340578767,9.8096061065208906E-2]
[{"$f":"ROW()","v":647},null,"Metering",null,null,null,null,null,null,null,null,null,2.3818461893232468,2.3342092655367819,2.286572341750317,2.2389354179638521,2.1912984941773872,2.1436615703909223,{"$f":"(S603+S614+S625+S636-S658)*(S603+S614+S625+S636-S658>0)","v":2.0960246466044574},2.0483877228179925,2.0007507990315276,1.9531138752450627,1.9054769514585979,{"$f":"X603+X614+X625+X636","v":1.857840027672133},{"$f":"MAX(Y603+Y614+Y625+Y636,0)","v":1.8102031038856681},1.7625661800992032,1.7149292563127383,1.6672923325262734,1.6196554087398085,{"$f":"MAX(AD603+AD614+AD625+AD636,0)","v":1.503965736686965},1.3882760646341215,1.2725863925812779,1.1568967205284344,1.0412070484755909]
[{"$f":"ROW()","v":648},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,{"$f":"(S604+S615+S626+S637-S659)*(S604+S615+S626+S637-S659>0)","v":1.0282733024748087},0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,{"$f":"X604+X615+X626+X637","v":0.66285838313758116},{"$f":"MAX(Y604+Y615+Y626+Y637,0)","v":0.62797109981455057},0.59308381649151998,0.55819653316848938,0.52330924984545879,0.4884219665224282,{"$f":"MAX(AD604+AD615+AD626+AD637,0)","v":0.4535346831993976},0.41864739987636701,0.38376011655333642,0.34887283323030582,0.31398554990727523]
[{"$f":"ROW()","v":649},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S605+S616+S627+S638-S660)*(S605+S616+S627+S638-S660>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y605+Y616+Y627+Y638,0)","v":0},0,0,0,0,{"$f":"MAX(AD605+AD616+AD627+AD638,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":650},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y608+Y619+Y630+Y641,0)","v":0},0,0,0,0,{"$f":"MAX(AD608+AD619+AD630+AD641,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S609+S620+S631+S642-S664)*(S609+S620+S631+S642-S664>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y609+Y620+Y631+Y642,0)","v":0},0,0,0,0,{"$f":"MAX(AD609+AD620+AD631+AD642,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":654},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M645:M653)","v":4.814526421742789},{"$f":"SUM(N645:N653)","v":4.7113912183319853},4.6082560149211824,4.5051208115103796,4.4019856080995758,4.298850404688773,4.1957152012779702,3.9304891208716128,3.8164543551202312,3.7024195893688492,3.5883848236174671,3.4743500578660855,3.3682727297281234,3.2621954015901613,3.1561180734521996,3.0500407453142375,2.9439634171762754,2.7698333407719353,2.5957032643675944,2.4215731879632534,2.2474431115589129,2.0733130351545723]
[{"$f":"ROW()","v":655},"Over Depreciation"]
[{"$f":"ROW()","v":656},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S601+S612+S634)*(S601+S612+S634<0)","v":0}]
[{"$f":"ROW()","v":657},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S602+S613+S635)*(S602+S613+S635<0)","v":0}]
[{"$f":"ROW()","v":658},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S603+S614+S636)*(S603+S614+S636<0)","v":0}]
[{"$f":"ROW()","v":659},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S604+S615+S637)*(S604+S615+S637<0)","v":0}]
[{"$f":"ROW()","v":660},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S605+S616+S638)*(S605+S616+S638<0)","v":0}]
[{"$f":"ROW()","v":661},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":662},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":663},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":664},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S609+S620+S642)*(S609+S620+S642<0)","v":0}]
[{"$f":"ROW()","v":665},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S656:S664)","v":0}]
[{"$f":"ROW()","v":666}]
["2005 Capex"]
[{"$f":"ROW()","v":668},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":669},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,O669-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,{"$f":"IF(AD$125=\"\",AC669-1,MIN(AC669-1,AD$125))","v":55},{"$f":"MAX(0,AD669-1)","v":54},53,52,51]
[{"$f":"ROW()","v":670},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"IF(AD$125=\"\",AC670-1,MIN(AC670-1,AD$125))","v":15},14,13,12,11]
[{"$f":"ROW()","v":671},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"IF(AD668=\"\",MAX(0,AC671-1),Inputs!$D$72-(AC$6-LEFT($A667,4)))","v":15},14,13,12,11]
[{"$f":"ROW()","v":672},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":673},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,O673-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,O674-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":675},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,O677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,{"$f":"IF(AD$125=\"\",AC677-1,MIN(AC677-1,AD$125))","v":47.598995281445561},{"$f":"MAX(0,AD677-1)","v":46.598995281445561},45.598995281445561,44.598995281445561,43.598995281445561]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"Opening Value"]
[{"$f":"ROW()","v":680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M724","v":0},10.310327131890235,10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,9.8520678615753567,9.7004975867818892,9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,8.4879353884341491,{"$f":"AC724","v":8.3363651136406816},8.184794838847214,8.0332245640537465,7.8816542892602799,7.7300840144668133]
[{"$f":"ROW()","v":681},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,56.442199386237732,56.421151353155359,56.400103320072986,56.379055286990614,56.358007253908241,56.336959220825868,54.141432194417561,51.945905168009254,49.750378141600947,47.554851115192641,45.359324088784334,43.091357884345115,40.823391679905896,38.555425475466677,36.287459271027458,34.01949306658824,31.751526862149024,29.483560657709809,27.215594453270594,24.947628248831379]
[{"$f":"ROW()","v":682},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0.32306744345959848,0.87832542105731404,1.4335833986550295,1.988841376252745,2.5440993538504602,3.0993573314481755,3.1082792082524859,3.0378829389313022,3.0468048157356127,3.0557266925399231,3.0646485693442336,2.9114161408770221,2.7581837124098101,2.6049512839425981,2.4517188554753861,2.2984864270081742,2.1452539985409627,1.9920215700737511,1.8387891416065396,1.6855567131393281]
[{"$f":"ROW()","v":684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,2.8985803620914647,2.3188642896731717,1.7391482172548787,1.1594321448365856,0.57971607241829282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,2.3855939060870326,2.1470345154783295,1.9084751248696261,1.6699157342609228,1.4313563436522194,1.1927969530435161,0.95423756243481272,0.71567817182610938,0.47711878121740608,0.23855939060870282,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,0,0,0,0]
[{"$f":"ROW()","v":687},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N680:N688)","v":0},{"$f":"SUM(O680:O688)","v":72.359768229766061},71.951881628832609,71.5439950278992,71.136108426965762,70.728221826032339,70.481181366892912,67.90444655188675,65.248393590755086,62.671658775748917,60.094923960742747,57.518189145736592,54.945420238036689,52.372651330336787,49.799882422636891,47.227113514936995,44.654344607237093,42.081575699537204,39.508806791837308,36.936037884137413,34.363268976437517]
[{"$f":"ROW()","v":690},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O689-Asset_NoReclass!O689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P689-Asset_NoReclass!P689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q689-Asset_NoReclass!Q689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R689-Asset_NoReclass!R689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S689-Asset_NoReclass!S689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T689-Asset_NoReclass!T689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U689-Asset_NoReclass!U689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V689-Asset_NoReclass!V689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W689-Asset_NoReclass!W689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X689-Asset_NoReclass!X689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y689-Asset_NoReclass!Y689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z689-Asset_NoReclass!Z689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA689-Asset_NoReclass!AA689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB689-Asset_NoReclass!AB689)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC689-Asset_NoReclass!AC689)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":691},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!N691)","v":10.310327131890235}]
[{"$f":"ROW()","v":692},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!N692)","v":56.442199386237732}]
[{"$f":"ROW()","v":693},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!N693)","v":0}]
[{"$f":"ROW()","v":694},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!N694)","v":0.32306744345959848}]
[{"$f":"ROW()","v":695},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!N695)","v":2.8985803620914647}]
[{"$f":"ROW()","v":696},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!N696)","v":0}]
[{"$f":"ROW()","v":697},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!N697)","v":2.3855939060870326}]
[{"$f":"ROW()","v":698},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N698","v":0}]
[{"$f":"ROW()","v":699},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N699","v":0}]
[{"$f":"ROW()","v":700},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N691:N699)","v":72.359768229766061}]
[{"$f":"ROW()","v":701},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N700-Asset_NoReclass!N700=0,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":702},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O702-frPipeline!O711","v":0},{"$f":"Asset_NoReclass!P702-frPipeline!P711","v":0},{"$f":"Asset_NoReclass!Q702-frPipeline!Q711","v":0},{"$f":"Asset_NoReclass!R702-frPipeline!R711","v":0},{"$f":"Asset_NoReclass!S702-frPipeline!S711","v":0},{"$f":"Asset_NoReclass!T702-frPipeline!T711","v":0},{"$f":"Asset_NoReclass!U702-frPipeline!U711","v":0},{"$f":"Asset_NoReclass!V702-frPipeline!V711","v":0},{"$f":"Asset_NoReclass!W702-frPipeline!W711","v":0},{"$f":"Asset_NoReclass!X702-frPipeline!X711","v":0},{"$f":"Asset_NoReclass!Y702-frPipeline!Y711","v":0},{"$f":"Asset_NoReclass!Z702-frPipeline!Z711","v":0},{"$f":"Asset_NoReclass!AA702-frPipeline!AA711","v":0},{"$f":"Asset_NoReclass!AB702-frPipeline!AB711","v":0},{"$f":"Asset_NoReclass!AC702-frPipeline!AC711","v":0},{"$f":"-Inputs!AD2976","v":0},{"$f":"-Inputs!AE2976","v":0},{"$f":"-Inputs!AF2976","v":0},{"$f":"-Inputs!AG2976","v":0},{"$f":"-Inputs!AH2976","v":0}]
[{"$f":"ROW()","v":703},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O703-frCompression!O711","v":0},{"$f":"Asset_NoReclass!P703-frCompression!P711","v":0},{"$f":"Asset_NoReclass!Q703-frCompression!Q711","v":0},{"$f":"Asset_NoReclass!R703-frCompression!R711","v":0},{"$f":"Asset_NoReclass!S703-frCompression!S711","v":0},{"$f":"Asset_NoReclass!T703-frCompression!T711","v":0},{"$f":"Asset_NoReclass!U703-frCompression!U711","v":0},{"$f":"Asset_NoReclass!V703-frCompression!V711","v":0},{"$f":"Asset_NoReclass!W703-frCompression!W711","v":0},{"$f":"Asset_NoReclass!X703-frCompression!X711","v":0},{"$f":"Asset_NoReclass!Y703-frCompression!Y711","v":0},{"$f":"Asset_NoReclass!Z703-frCompression!Z711","v":0},{"$f":"Asset_NoReclass!AA703-frCompression!AA711","v":0},{"$f":"Asset_NoReclass!AB703-frCompression!AB711","v":0},{"$f":"Asset_NoReclass!AC703-frCompression!AC711","v":0},{"$f":"-Inputs!AD2977","v":0},{"$f":"-Inputs!AE2977","v":0},{"$f":"-Inputs!AF2977","v":0},{"$f":"-Inputs!AG2977","v":0},{"$f":"-Inputs!AH2977","v":0}]
[{"$f":"ROW()","v":704},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O704-frMetering!O711","v":0},{"$f":"Asset_NoReclass!P704-frMetering!P711","v":0},{"$f":"Asset_NoReclass!Q704-frMetering!Q711","v":0},{"$f":"Asset_NoReclass!R704-frMetering!R711","v":0},{"$f":"Asset_NoReclass!S704-frMetering!S711","v":0},{"$f":"Asset_NoReclass!T704-frMetering!T711","v":0},{"$f":"Asset_NoReclass!U704-frMetering!U711","v":0},{"$f":"Asset_NoReclass!V704-frMetering!V711","v":0},{"$f":"Asset_NoReclass!W704-frMetering!W711","v":0},{"$f":"Asset_NoReclass!X704-frMetering!X711","v":0},{"$f":"Asset_NoReclass!Y704-frMetering!Y711","v":0},{"$f":"Asset_NoReclass!Z704-frMetering!Z711","v":0},{"$f":"Asset_NoReclass!AA704-frMetering!AA711","v":0},{"$f":"Asset_NoReclass!AB704-frMetering!AB711","v":0},{"$f":"Asset_NoReclass!AC704-frMetering!AC711","v":0},{"$f":"-Inputs!AD2978","v":0},{"$f":"-Inputs!AE2978","v":0},{"$f":"-Inputs!AF2978","v":0},{"$f":"-Inputs!AG2978","v":0},{"$f":"-Inputs!AH2978","v":0}]
[{"$f":"ROW()","v":705},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O705-frOther!O711","v":0},{"$f":"Asset_NoReclass!P705-frOther!P711","v":0},{"$f":"Asset_NoReclass!Q705-frOther!Q711","v":0},{"$f":"Asset_NoReclass!R705-frOther!R711","v":0},{"$f":"Asset_NoReclass!S705-frOther!S711","v":0},{"$f":"Asset_NoReclass!T705-frOther!T711","v":0},{"$f":"Asset_NoReclass!U705-frOther!U711","v":-7.9318146125494038E-2},{"$f":"Asset_NoReclass!V705-frOther!V711","v":0},{"$f":"Asset_NoReclass!W705-frOther!W711","v":0},{"$f":"Asset_NoReclass!X705-frOther!X711","v":0},{"$f":"Asset_NoReclass!Y705-frOther!Y711","v":0},{"$f":"Asset_NoReclass!Z705-frOther!Z711","v":0},{"$f":"Asset_NoReclass!AA705-frOther!AA711","v":0},{"$f":"Asset_NoReclass!AB705-frOther!AB711","v":0},{"$f":"Asset_NoReclass!AC705-frOther!AC711","v":0},{"$f":"-Inputs!AD2979","v":0},{"$f":"-Inputs!AE2979","v":0},{"$f":"-Inputs!AF2979","v":0},{"$f":"-Inputs!AG2979","v":0},{"$f":"-Inputs!AH2979","v":0}]
[{"$f":"ROW()","v":706},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O706)","v":0},{"$f":"SUM(frPipeline:frOther!P706)","v":0},{"$f":"SUM(frPipeline:frOther!Q706)","v":0},{"$f":"SUM(frPipeline:frOther!R706)","v":0},{"$f":"SUM(frPipeline:frOther!S706)","v":0},{"$f":"SUM(frPipeline:frOther!T706)","v":0},{"$f":"SUM(frPipeline:frOther!U706)","v":0},{"$f":"SUM(frPipeline:frOther!V706)","v":0},{"$f":"SUM(frPipeline:frOther!W706)","v":0},{"$f":"SUM(frPipeline:frOther!X706)","v":0},{"$f":"SUM(frPipeline:frOther!Y706)","v":0},{"$f":"SUM(frPipeline:frOther!Z706)","v":0},{"$f":"SUM(frPipeline:frOther!AA706)","v":0},{"$f":"SUM(frPipeline:frOther!AB706)","v":0},{"$f":"SUM(frPipeline:frOther!AC706)","v":0},{"$f":"-Inputs!AD2980","v":0},{"$f":"-Inputs!AE2980","v":0},{"$f":"-Inputs!AF2980","v":0},{"$f":"-Inputs!AG2980","v":0},{"$f":"-Inputs!AH2980","v":0}]
[{"$f":"ROW()","v":707},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O707)","v":0},{"$f":"SUM(frPipeline:frOther!P707)","v":0},{"$f":"SUM(frPipeline:frOther!Q707)","v":0},{"$f":"SUM(frPipeline:frOther!R707)","v":0},{"$f":"SUM(frPipeline:frOther!S707)","v":0},{"$f":"SUM(frPipeline:frOther!T707)","v":0},{"$f":"SUM(frPipeline:frOther!U707)","v":0},{"$f":"SUM(frPipeline:frOther!V707)","v":0},{"$f":"SUM(frPipeline:frOther!W707)","v":0},{"$f":"SUM(frPipeline:frOther!X707)","v":0},{"$f":"SUM(frPipeline:frOther!Y707)","v":0},{"$f":"SUM(frPipeline:frOther!Z707)","v":0},{"$f":"SUM(frPipeline:frOther!AA707)","v":0},{"$f":"SUM(frPipeline:frOther!AB707)","v":0},{"$f":"SUM(frPipeline:frOther!AC707)","v":0},{"$f":"-Inputs!AD2981","v":0},{"$f":"-Inputs!AE2981","v":0},{"$f":"-Inputs!AF2981","v":0},{"$f":"-Inputs!AG2981","v":0},{"$f":"-Inputs!AH2981","v":0}]
[{"$f":"ROW()","v":708},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O708)","v":0},{"$f":"SUM(frPipeline:frOther!P708)","v":0},{"$f":"SUM(frPipeline:frOther!Q708)","v":0},{"$f":"SUM(frPipeline:frOther!R708)","v":0},{"$f":"SUM(frPipeline:frOther!S708)","v":0},{"$f":"SUM(frPipeline:frOther!T708)","v":0},{"$f":"SUM(frPipeline:frOther!U708)","v":0},{"$f":"SUM(frPipeline:frOther!V708)","v":0},{"$f":"SUM(frPipeline:frOther!W708)","v":0},{"$f":"SUM(frPipeline:frOther!X708)","v":0},{"$f":"SUM(frPipeline:frOther!Y708)","v":0},{"$f":"SUM(frPipeline:frOther!Z708)","v":0},{"$f":"SUM(frPipeline:frOther!AA708)","v":0},{"$f":"SUM(frPipeline:frOther!AB708)","v":0},{"$f":"SUM(frPipeline:frOther!AC708)","v":0},{"$f":"-Inputs!AD2982","v":0},{"$f":"-Inputs!AE2982","v":0},{"$f":"-Inputs!AF2982","v":0},{"$f":"-Inputs!AG2982","v":0},{"$f":"-Inputs!AH2982","v":0}]
[{"$f":"ROW()","v":709},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O709","v":0},{"$f":"Asset_NoReclass!P709","v":0},{"$f":"Asset_NoReclass!Q709","v":0},{"$f":"Asset_NoReclass!R709","v":0},{"$f":"Asset_NoReclass!S709","v":0},{"$f":"Asset_NoReclass!T709","v":0},{"$f":"Asset_NoReclass!U709","v":0},{"$f":"Asset_NoReclass!V709","v":0},{"$f":"Asset_NoReclass!W709","v":0},{"$f":"Asset_NoReclass!X709","v":0},{"$f":"Asset_NoReclass!Y709","v":0},{"$f":"Asset_NoReclass!Z709","v":0},{"$f":"Asset_NoReclass!AA709","v":0},{"$f":"Asset_NoReclass!AB709","v":0},{"$f":"Asset_NoReclass!AC709","v":0},{"$f":"-Inputs!AD2983","v":0},{"$f":"-Inputs!AE2983","v":0},{"$f":"-Inputs!AF2983","v":0},{"$f":"-Inputs!AG2983","v":0},{"$f":"-Inputs!AH2983","v":0}]
[{"$f":"ROW()","v":710},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O710","v":0},{"$f":"Asset_NoReclass!P710","v":0},{"$f":"Asset_NoReclass!Q710","v":0},{"$f":"Asset_NoReclass!R710","v":0},{"$f":"Asset_NoReclass!S710","v":0},{"$f":"Asset_NoReclass!T710","v":0},{"$f":"Asset_NoReclass!U710","v":0},{"$f":"Asset_NoReclass!V710","v":0},{"$f":"Asset_NoReclass!W710","v":0},{"$f":"Asset_NoReclass!X710","v":0},{"$f":"Asset_NoReclass!Y710","v":0},{"$f":"Asset_NoReclass!Z710","v":0},{"$f":"Asset_NoReclass!AA710","v":0},{"$f":"Asset_NoReclass!AB710","v":0},{"$f":"Asset_NoReclass!AC710","v":0},{"$f":"-Inputs!AD2984","v":0},{"$f":"-Inputs!AE2984","v":0},{"$f":"-Inputs!AF2984","v":0},{"$f":"-Inputs!AG2984","v":0},{"$f":"-Inputs!AH2984","v":0}]
[{"$f":"ROW()","v":711},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O702:O710)","v":0},0,0,0,0,{"$f":"SUM(T702:T710)","v":0},-7.9318146125494038E-2,0,0,0,0,0,0,0,0,{"$f":"SUM(AD702:AD710)","v":0},0,0,0,0]
[{"$f":"ROW()","v":712},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O711-Asset_NoReclass!O711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P711-Asset_NoReclass!P711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q711-Asset_NoReclass!Q711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R711-Asset_NoReclass!R711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S711-Asset_NoReclass!S711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T711-Asset_NoReclass!T711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U711-Asset_NoReclass!U711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V711-Asset_NoReclass!V711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W711-Asset_NoReclass!W711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X711-Asset_NoReclass!X711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y711-Asset_NoReclass!Y711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z711-Asset_NoReclass!Z711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA711-Asset_NoReclass!AA711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB711-Asset_NoReclass!AB711)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC711-Asset_NoReclass!AC711)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":713},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O713-frPipeline!O722","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!P713-frPipeline!P722","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!Q713-frPipeline!Q722","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!R713-frPipeline!R722","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!S713-frPipeline!S722","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!T713-frPipeline!T722","v":-0.15157027479346705},{"$f":"Asset_NoReclass!U713-frPipeline!U722","v":-0.15157027479346705},{"$f":"Asset_NoReclass!V713-frPipeline!V722","v":-0.15157027479346705},{"$f":"Asset_NoReclass!W713-frPipeline!W722","v":-0.15157027479346705},{"$f":"Asset_NoReclass!X713-frPipeline!X722","v":-0.15157027479346705},{"$f":"Asset_NoReclass!Y713-frPipeline!Y722","v":-0.15157027479346707},{"$f":"Asset_NoReclass!Z713-frPipeline!Z722","v":-0.15157027479346705},{"$f":"Asset_NoReclass!AA713-frPipeline!AA722","v":-0.15157027479346705},{"$f":"Asset_NoReclass!AB713-frPipeline!AB722","v":-0.15157027479346702},{"$f":"Asset_NoReclass!AC713-frPipeline!AC722","v":-0.15157027479346702},{"$f":"-IF(AD680<0,AD680,IF(AD669=0,0,MIN((AD680/AD669)*(AD680>0),AD680)))","v":-0.15157027479346694},-0.15157027479346694,-0.15157027479346691,-0.15157027479346691,-0.15157027479346694]
[{"$f":"ROW()","v":714},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O714-frCompression!O722","v":-2.1048033082375087E-2},{"$f":"Asset_NoReclass!P714-frCompression!P722","v":-2.1048033082375087E-2},{"$f":"Asset_NoReclass!Q714-frCompression!Q722","v":-2.1048033082375087E-2},{"$f":"Asset_NoReclass!R714-frCompression!R722","v":-2.1048033082375073E-2},{"$f":"Asset_NoReclass!S714-frCompression!S722","v":-2.1048033082375073E-2},{"$f":"Asset_NoReclass!T714-frCompression!T722","v":-2.1955270264083095},{"$f":"Asset_NoReclass!U714-frCompression!U722","v":-2.1955270264083095},{"$f":"Asset_NoReclass!V714-frCompression!V722","v":-2.1955270264083095},{"$f":"Asset_NoReclass!W714-frCompression!W722","v":-2.1955270264083091},{"$f":"Asset_NoReclass!X714-frCompression!X722","v":-2.1955270264083091},{"$f":"Asset_NoReclass!Y714-frCompression!Y722","v":-2.2679662044392157},{"$f":"Asset_NoReclass!Z714-frCompression!Z722","v":-2.2679662044392157},{"$f":"Asset_NoReclass!AA714-frCompression!AA722","v":-2.2679662044392157},{"$f":"Asset_NoReclass!AB714-frCompression!AB722","v":-2.2679662044392157},{"$f":"Asset_NoReclass!AC714-frCompression!AC722","v":-2.2679662044392157},{"$f":"-IF(AD681<0,AD681,IF(AD670=0,0,MIN((AD681/AD670)*(AD681>0),AD681)))","v":-2.2679662044392161},-2.2679662044392161,-2.2679662044392161,-2.2679662044392161,-2.2679662044392161]
[{"$f":"ROW()","v":715},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O715-frMetering!O722","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!P715-frMetering!P722","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!Q715-frMetering!Q722","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!R715-frMetering!R722","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!S715-frMetering!S722","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!T715-frMetering!T722","v":0},{"$f":"Asset_NoReclass!U715-frMetering!U722","v":0},{"$f":"Asset_NoReclass!V715-frMetering!V722","v":0},{"$f":"Asset_NoReclass!W715-frMetering!W722","v":0},{"$f":"Asset_NoReclass!X715-frMetering!X722","v":0},{"$f":"Asset_NoReclass!Y715-frMetering!Y722","v":0},{"$f":"Asset_NoReclass!Z715-frMetering!Z722","v":0},{"$f":"Asset_NoReclass!AA715-frMetering!AA722","v":0},{"$f":"Asset_NoReclass!AB715-frMetering!AB722","v":0},{"$f":"Asset_NoReclass!AC715-frMetering!AC722","v":0},{"$f":"-IF(AD682<0,AD682,IF(AD671=0,0,MIN((AD682/AD671)*(AD682>0),AD682)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":716},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O716-frOther!O722","v":0.55525797759771556},{"$f":"Asset_NoReclass!P716-frOther!P722","v":0.55525797759771556},{"$f":"Asset_NoReclass!Q716-frOther!Q722","v":0.55525797759771556},{"$f":"Asset_NoReclass!R716-frOther!R722","v":0.55525797759771534},{"$f":"Asset_NoReclass!S716-frOther!S722","v":0.55525797759771534},{"$f":"Asset_NoReclass!T716-frOther!T722","v":8.9218768043104191E-3},{"$f":"Asset_NoReclass!U716-frOther!U722","v":8.9218768043104191E-3},{"$f":"Asset_NoReclass!V716-frOther!V722","v":8.9218768043104191E-3},{"$f":"Asset_NoReclass!W716-frOther!W722","v":8.9218768043103913E-3},{"$f":"Asset_NoReclass!X716-frOther!X722","v":8.9218768043103636E-3},{"$f":"Asset_NoReclass!Y716-frOther!Y722","v":-0.15323242846721175},{"$f":"Asset_NoReclass!Z716-frOther!Z722","v":-0.15323242846721177},{"$f":"Asset_NoReclass!AA716-frOther!AA722","v":-0.15323242846721177},{"$f":"Asset_NoReclass!AB716-frOther!AB722","v":-0.1532324284672118},{"$f":"Asset_NoReclass!AC716-frOther!AC722","v":-0.1532324284672118},{"$f":"-IF(AD683<0,AD683,IF(AD672=0,0,MIN((AD683/AD672)*(AD683>0),AD683)))","v":-0.15323242846721161},-0.15323242846721161,-0.15323242846721163,-0.15323242846721163,-0.15323242846721163]
[{"$f":"ROW()","v":717},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O717)","v":-0.57971607241829293},{"$f":"SUM(frPipeline:frOther!P717)","v":-0.57971607241829293},{"$f":"SUM(frPipeline:frOther!Q717)","v":-0.57971607241829293},{"$f":"SUM(frPipeline:frOther!R717)","v":-0.57971607241829282},{"$f":"SUM(frPipeline:frOther!S717)","v":-0.57971607241829282},{"$f":"SUM(frPipeline:frOther!T717)","v":0},{"$f":"SUM(frPipeline:frOther!U717)","v":0},{"$f":"SUM(frPipeline:frOther!V717)","v":0},{"$f":"SUM(frPipeline:frOther!W717)","v":0},{"$f":"SUM(frPipeline:frOther!X717)","v":0},{"$f":"SUM(frPipeline:frOther!Y717)","v":0},{"$f":"SUM(frPipeline:frOther!Z717)","v":0},{"$f":"SUM(frPipeline:frOther!AA717)","v":0},{"$f":"SUM(frPipeline:frOther!AB717)","v":0},{"$f":"SUM(frPipeline:frOther!AC717)","v":0},{"$f":"-IF(AD684<0,AD684,IF(AD673=0,0,MIN((AD684/AD673)*(AD684>0),AD684)))","v":0},{"$f":"-IF(AE684<0,AE684,IF(AE673=0,0,MIN((AE684/AE673)*(AE684>0),AE684)))","v":0},0,0,0]
[{"$f":"ROW()","v":718},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O718)","v":0},{"$f":"SUM(frPipeline:frOther!P718)","v":0},{"$f":"SUM(frPipeline:frOther!Q718)","v":0},{"$f":"SUM(frPipeline:frOther!R718)","v":0},{"$f":"SUM(frPipeline:frOther!S718)","v":0},{"$f":"SUM(frPipeline:frOther!T718)","v":0},{"$f":"SUM(frPipeline:frOther!U718)","v":0},{"$f":"SUM(frPipeline:frOther!V718)","v":0},{"$f":"SUM(frPipeline:frOther!W718)","v":0},{"$f":"SUM(frPipeline:frOther!X718)","v":0},{"$f":"SUM(frPipeline:frOther!Y718)","v":0},{"$f":"SUM(frPipeline:frOther!Z718)","v":0},{"$f":"SUM(frPipeline:frOther!AA718)","v":0},{"$f":"SUM(frPipeline:frOther!AB718)","v":0},{"$f":"SUM(frPipeline:frOther!AC718)","v":0},{"$f":"-IF(AD685<0,AD685,IF(AD674=0,0,MIN((AD685/AD674)*(AD685>0),AD685)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":719},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O719)","v":-0.23855939060870324},{"$f":"SUM(frPipeline:frOther!P719)","v":-0.23855939060870326},{"$f":"SUM(frPipeline:frOther!Q719)","v":-0.23855939060870326},{"$f":"SUM(frPipeline:frOther!R719)","v":-0.23855939060870329},{"$f":"SUM(frPipeline:frOther!S719)","v":-0.23855939060870329},{"$f":"SUM(frPipeline:frOther!T719)","v":-0.23855939060870329},{"$f":"SUM(frPipeline:frOther!U719)","v":-0.23855939060870329},{"$f":"SUM(frPipeline:frOther!V719)","v":-0.23855939060870329},{"$f":"SUM(frPipeline:frOther!W719)","v":-0.23855939060870326},{"$f":"SUM(frPipeline:frOther!X719)","v":-0.23855939060870326},{"$f":"SUM(frPipeline:frOther!Y719)","v":0},{"$f":"SUM(frPipeline:frOther!Z719)","v":0},{"$f":"SUM(frPipeline:frOther!AA719)","v":0},{"$f":"SUM(frPipeline:frOther!AB719)","v":0},{"$f":"SUM(frPipeline:frOther!AC719)","v":0},{"$f":"-IF(AD686<0,AD686,IF(AD675=0,0,MIN((AD686/AD675)*(AD686>0),AD686)))","v":4.4408920985006262E-16},0,0,0,0]
[{"$f":"ROW()","v":720},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O720","v":0},{"$f":"Asset_NoReclass!P720","v":0},{"$f":"Asset_NoReclass!Q720","v":0},{"$f":"Asset_NoReclass!R720","v":0},{"$f":"Asset_NoReclass!S720","v":0},{"$f":"Asset_NoReclass!T720","v":0},{"$f":"Asset_NoReclass!U720","v":0},{"$f":"Asset_NoReclass!V720","v":0},{"$f":"Asset_NoReclass!W720","v":0},{"$f":"Asset_NoReclass!X720","v":0},{"$f":"Asset_NoReclass!Y720","v":0},{"$f":"Asset_NoReclass!Z720","v":0},{"$f":"Asset_NoReclass!AA720","v":0},{"$f":"Asset_NoReclass!AB720","v":0},{"$f":"Asset_NoReclass!AC720","v":0},{"$f":"-IF(AD687<0,AD687,IF(AD676=0,0,MIN((AD687/AD676)*(AD687>0),AD687)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":721},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O721","v":0},{"$f":"Asset_NoReclass!P721","v":0},{"$f":"Asset_NoReclass!Q721","v":0},{"$f":"Asset_NoReclass!R721","v":0},{"$f":"Asset_NoReclass!S721","v":0},{"$f":"Asset_NoReclass!T721","v":0},{"$f":"Asset_NoReclass!U721","v":0},{"$f":"Asset_NoReclass!V721","v":0},{"$f":"Asset_NoReclass!W721","v":0},{"$f":"Asset_NoReclass!X721","v":0},{"$f":"Asset_NoReclass!Y721","v":0},{"$f":"Asset_NoReclass!Z721","v":0},{"$f":"Asset_NoReclass!AA721","v":0},{"$f":"Asset_NoReclass!AB721","v":0},{"$f":"Asset_NoReclass!AC721","v":0},{"$f":"-IF(AD688<0,AD688,IF(AD677=0,0,MIN((AD688/AD677)*(AD688>0),AD688)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O713:O721)","v":-0.40788660093343582},-0.40788660093343587,-0.40788660093343587,-0.40788660093343598,-0.40788660093343598,-2.5767348150061693,-2.5767348150061693,-2.5767348150061693,-2.5767348150061689,-2.5767348150061689,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,-2.5727689076998943,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947]
[{"$f":"ROW()","v":723},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O722-Asset_NoReclass!O722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P722-Asset_NoReclass!P722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q722-Asset_NoReclass!Q722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R722-Asset_NoReclass!R722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S722-Asset_NoReclass!S722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T722-Asset_NoReclass!T722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U722-Asset_NoReclass!U722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V722-Asset_NoReclass!V722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W722-Asset_NoReclass!W722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X722-Asset_NoReclass!X722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y722-Asset_NoReclass!Y722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z722-Asset_NoReclass!Z722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA722-Asset_NoReclass!AA722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB722-Asset_NoReclass!AB722)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC722-Asset_NoReclass!AC722)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N680+N691+N702+N713","v":10.310327131890235},10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,{"$f":"(S680+S691+S702+S713-S735)*(S680+S691+S702+S713-S735>0)","v":9.8520678615753567},{"$f":"T680+T691+T702+T713","v":9.7004975867818892},9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,8.4879353884341491,8.3363651136406816,8.184794838847214,8.0332245640537465,7.8816542892602799,7.7300840144668133,7.5785137396733466]
[{"$f":"ROW()","v":725},null,"Compression",null,null,null,null,null,null,null,null,null,null,56.442199386237732,56.421151353155359,56.400103320072986,56.379055286990614,56.358007253908241,{"$f":"(S681+S692+S703+S714-S736)*(S681+S692+S703+S714-S736>0)","v":56.336959220825868},54.141432194417561,51.945905168009254,49.750378141600947,47.554851115192641,45.359324088784334,43.091357884345115,40.823391679905896,38.555425475466677,36.287459271027458,34.01949306658824,31.751526862149024,29.483560657709809,27.215594453270594,24.947628248831379,22.679662044392163]
[{"$f":"ROW()","v":726},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,{"$f":"(S682+S693+S704+S715-S737)*(S682+S693+S704+S715-S737>0)","v":0},0,0,0,0,{"$f":"X682+X693+X704+X715","v":0},{"$f":"Y682+Y693+Y704+Y715","v":0},0,0,0,0,{"$f":"AD682+AD693+AD704+AD715","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.32306744345959848,0.87832542105731404,1.4335833986550295,1.988841376252745,2.5440993538504602,{"$f":"(S683+S694+S705+S716-S738)*(S683+S694+S705+S716-S738>0)","v":3.0993573314481755},3.1082792082524859,3.0378829389313022,3.0468048157356127,3.0557266925399231,{"$f":"X683+X694+X705+X716","v":3.0646485693442336},{"$f":"Y683+Y694+Y705+Y716","v":2.9114161408770221},2.7581837124098101,2.6049512839425981,2.4517188554753861,2.2984864270081742,{"$f":"AD683+AD694+AD705+AD716","v":2.1452539985409627},1.9920215700737511,1.8387891416065396,1.6855567131393281,1.5323242846721166]
[{"$f":"ROW()","v":728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,2.8985803620914647,2.3188642896731717,1.7391482172548787,1.1594321448365856,0.57971607241829282,{"$f":"(S684+S695+S706+S717-S739)*(S684+S695+S706+S717-S739>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,2.3855939060870326,2.1470345154783295,1.9084751248696261,1.6699157342609228,1.4313563436522194,1.1927969530435161,0.95423756243481272,0.71567817182610938,0.47711878121740608,0.23855939060870282,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,0,0,0,0,0]
[{"$f":"ROW()","v":731},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":732},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S688+S699+S710+S721-S743)*(S688+S699+S710+S721-S743>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":733},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N724:N732)","v":72.359768229766061},{"$f":"SUM(O724:O732)","v":71.951881628832609},71.5439950278992,71.136108426965762,70.728221826032339,70.481181366892912,67.90444655188675,65.248393590755086,62.671658775748917,60.094923960742747,57.518189145736592,54.945420238036689,52.372651330336787,49.799882422636891,47.227113514936995,44.654344607237093,42.081575699537204,39.508806791837308,36.936037884137413,34.363268976437517,31.790500068737629]
[{"$f":"ROW()","v":734},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O733-Asset_NoReclass!O733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P733-Asset_NoReclass!P733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q733-Asset_NoReclass!Q733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R733-Asset_NoReclass!R733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S733-Asset_NoReclass!S733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T733-Asset_NoReclass!T733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U733-Asset_NoReclass!U733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V733-Asset_NoReclass!V733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W733-Asset_NoReclass!W733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X733-Asset_NoReclass!X733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y733-Asset_NoReclass!Y733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z733-Asset_NoReclass!Z733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA733-Asset_NoReclass!AA733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB733-Asset_NoReclass!AB733)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC733-Asset_NoReclass!AC733)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":735},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S680+S691+S713)*(S680+S691+S713<0)","v":0}]
[{"$f":"ROW()","v":736},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S681+S692+S714)*(S681+S692+S714<0)","v":0}]
[{"$f":"ROW()","v":737},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S682+S693+S715)*(S682+S693+S715<0)","v":-0.16084614179402434}]
[{"$f":"ROW()","v":738},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S683+S694+S716)*(S683+S694+S716<0)","v":0}]
[{"$f":"ROW()","v":739},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S684+S695+S717)*(S684+S695+S717<0)","v":0}]
[{"$f":"ROW()","v":740},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":741},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S688+S699+S721)*(S688+S699+S721<0)","v":0}]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S735:S743)","v":-0.16084614179402434}]
[{"$f":"ROW()","v":745}]
["2006 Capex"]
[{"$f":"ROW()","v":747},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,P748-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,{"$f":"IF(AD$125=\"\",AC748-1,MIN(AC748-1,AD$125))","v":56},{"$f":"MAX(0,AD748-1)","v":55},54,53,52]
[{"$f":"ROW()","v":749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"IF(AD$125=\"\",AC749-1,MIN(AC749-1,AD$125))","v":16},15,14,13,12]
[{"$f":"ROW()","v":750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"IF(AD747=\"\",MAX(0,AC750-1),Inputs!$D$72-(AC$6-LEFT($A746,4)))","v":16},15,14,13,12]
[{"$f":"ROW()","v":751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"MAX(0,AC751-1)","v":16},15,14,13,12]
[{"$f":"ROW()","v":752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,P752-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,P753-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Non-Depreciable"]
[{"$f":"ROW()","v":756},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,P756-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,{"$f":"IF(AD$125=\"\",AC756-1,MIN(AC756-1,AD$125))","v":48.598995281445561},{"$f":"MAX(0,AD756-1)","v":47.598995281445561},46.598995281445561,45.598995281445561,44.598995281445561]
[{"$f":"ROW()","v":757}]
[{"$f":"ROW()","v":758},"Opening Value"]
[{"$f":"ROW()","v":759},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N803","v":0},308.79470604469054,308.67772408337248,308.56074212205442,308.44376016073636,308.3267781994183,303.65516034791199,298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149,261.61059968435518,{"$f":"AD803","v":256.93898183284881},252.26736398134247,247.59574612983613,242.92412827832979]
[{"$f":"ROW()","v":760},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,205.02370275214616,201.898716207609,198.77372966307183,195.64874311853467,192.5237565739975,185.14165047650101,177.84777464593316,170.5538988153653,163.26002298479744,155.96614715422959,148.67647276494407,141.24264912669685,133.80882548844963,126.37500185020242,118.94117821195522,111.50735457370801,104.07353093546081,96.639707297213604,89.2058836589664]
[{"$f":"ROW()","v":761},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.39098057908508976,0.3727120565225982,0.35444353396010664,0.33617501139761508,0.31790648883512351,-1.572068787110994,-1.6831745351444243,-2.0771914317284166,-2.3210395102402166,-2.3383756512520795,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0.664165887366579,0.5313327098932632,0.3984995324199474,0.2656663549466316,0.1328331774733158,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":765},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,1.4414924896167125,1.2973432406550414,1.15319399169337,1.0090447427316986,0.86489549377002739,0.72074624480835614,0.57659699584668489,0.43244774688501364,0.28829849792334239,0.14414924896167119,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O759:O767)","v":0},{"$f":"SUM(P759:P767)","v":516.15406237609022},512.58174833284215,509.0094342895938,505.43712024634578,502.16616993349425,487.94548828211038,475.72473960304109,463.22107977542129,450.86758876587362,438.74060969382595,428.97354385532446,416.86810236557096,404.76266087581746,392.6572193860639,380.5517778963104,368.44633640655684,356.34089491680328,344.23545342704972,332.13001193729622]
[{"$f":"ROW()","v":769},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P768-Asset_NoReclass!P768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q768-Asset_NoReclass!Q768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R768-Asset_NoReclass!R768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S768-Asset_NoReclass!S768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T768-Asset_NoReclass!T768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U768-Asset_NoReclass!U768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V768-Asset_NoReclass!V768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W768-Asset_NoReclass!W768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X768-Asset_NoReclass!X768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y768-Asset_NoReclass!Y768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z768-Asset_NoReclass!Z768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA768-Asset_NoReclass!AA768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB768-Asset_NoReclass!AB768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC768-Asset_NoReclass!AC768)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O770)","v":308.79470604469054}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O771)","v":205.02370275214616}]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O772)","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O773)","v":0.39098057908508976}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O774)","v":0.664165887366579}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O775)","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!O776)","v":1.4414924896167125}]
[{"$f":"ROW()","v":777},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O777","v":-0.16098537681492889}]
[{"$f":"ROW()","v":778},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O778","v":0}]
[{"$f":"ROW()","v":779},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O778)","v":516.15406237609022}]
[{"$f":"ROW()","v":780},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O779-Asset_NoReclass!O779)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":781},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P781-frPipeline!P790","v":0},{"$f":"Asset_NoReclass!Q781-frPipeline!Q790","v":0},{"$f":"Asset_NoReclass!R781-frPipeline!R790","v":0},{"$f":"Asset_NoReclass!S781-frPipeline!S790","v":0},{"$f":"Asset_NoReclass!T781-frPipeline!T790","v":0},{"$f":"Asset_NoReclass!U781-frPipeline!U790","v":0},{"$f":"Asset_NoReclass!V781-frPipeline!V790","v":0},{"$f":"Asset_NoReclass!W781-frPipeline!W790","v":0},{"$f":"Asset_NoReclass!X781-frPipeline!X790","v":0},{"$f":"Asset_NoReclass!Y781-frPipeline!Y790","v":0},{"$f":"Asset_NoReclass!Z781-frPipeline!Z790","v":0},{"$f":"Asset_NoReclass!AA781-frPipeline!AA790","v":0},{"$f":"Asset_NoReclass!AB781-frPipeline!AB790","v":0},{"$f":"Asset_NoReclass!AC781-frPipeline!AC790","v":0},{"$f":"-Inputs!AD2987","v":0},{"$f":"-Inputs!AE2987","v":0},{"$f":"-Inputs!AF2987","v":0},{"$f":"-Inputs!AG2987","v":0},{"$f":"-Inputs!AH2987","v":0}]
[{"$f":"ROW()","v":782},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P782-frCompression!P790","v":0},{"$f":"Asset_NoReclass!Q782-frCompression!Q790","v":0},{"$f":"Asset_NoReclass!R782-frCompression!R790","v":0},{"$f":"Asset_NoReclass!S782-frCompression!S790","v":0},{"$f":"Asset_NoReclass!T782-frCompression!T790","v":-8.8230266928635406E-2},{"$f":"Asset_NoReclass!U782-frCompression!U790","v":0},{"$f":"Asset_NoReclass!V782-frCompression!V790","v":0},{"$f":"Asset_NoReclass!W782-frCompression!W790","v":0},{"$f":"Asset_NoReclass!X782-frCompression!X790","v":0},{"$f":"Asset_NoReclass!Y782-frCompression!Y790","v":0},{"$f":"Asset_NoReclass!Z782-frCompression!Z790","v":0},{"$f":"Asset_NoReclass!AA782-frCompression!AA790","v":0},{"$f":"Asset_NoReclass!AB782-frCompression!AB790","v":0},{"$f":"Asset_NoReclass!AC782-frCompression!AC790","v":0},{"$f":"-Inputs!AD2988","v":0},{"$f":"-Inputs!AE2988","v":0},{"$f":"-Inputs!AF2988","v":0},{"$f":"-Inputs!AG2988","v":0},{"$f":"-Inputs!AH2988","v":0}]
[{"$f":"ROW()","v":783},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P783-frMetering!P790","v":0},{"$f":"Asset_NoReclass!Q783-frMetering!Q790","v":0},{"$f":"Asset_NoReclass!R783-frMetering!R790","v":0},{"$f":"Asset_NoReclass!S783-frMetering!S790","v":0},{"$f":"Asset_NoReclass!T783-frMetering!T790","v":0},{"$f":"Asset_NoReclass!U783-frMetering!U790","v":0},{"$f":"Asset_NoReclass!V783-frMetering!V790","v":0},{"$f":"Asset_NoReclass!W783-frMetering!W790","v":0},{"$f":"Asset_NoReclass!X783-frMetering!X790","v":0},{"$f":"Asset_NoReclass!Y783-frMetering!Y790","v":0},{"$f":"Asset_NoReclass!Z783-frMetering!Z790","v":0},{"$f":"Asset_NoReclass!AA783-frMetering!AA790","v":0},{"$f":"Asset_NoReclass!AB783-frMetering!AB790","v":0},{"$f":"Asset_NoReclass!AC783-frMetering!AC790","v":0},{"$f":"-Inputs!AD2989","v":0},{"$f":"-Inputs!AE2989","v":0},{"$f":"-Inputs!AF2989","v":0},{"$f":"-Inputs!AG2989","v":0},{"$f":"-Inputs!AH2989","v":0}]
[{"$f":"ROW()","v":784},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P784-frOther!P790","v":0},{"$f":"Asset_NoReclass!Q784-frOther!Q790","v":0},{"$f":"Asset_NoReclass!R784-frOther!R790","v":0},{"$f":"Asset_NoReclass!S784-frOther!S790","v":0},{"$f":"Asset_NoReclass!T784-frOther!T790","v":-2.0054723124075702},{"$f":"Asset_NoReclass!U784-frOther!U790","v":-9.3769607021567281E-2},{"$f":"Asset_NoReclass!V784-frOther!V790","v":-0.3766807555721296},{"$f":"Asset_NoReclass!W784-frOther!W790","v":-0.22651193749993712},{"$f":"Asset_NoReclass!X784-frOther!X790","v":0},{"$f":"Asset_NoReclass!Y784-frOther!Y790","v":0},{"$f":"Asset_NoReclass!Z784-frOther!Z790","v":0},{"$f":"Asset_NoReclass!AA784-frOther!AA790","v":0},{"$f":"Asset_NoReclass!AB784-frOther!AB790","v":0},{"$f":"Asset_NoReclass!AC784-frOther!AC790","v":0},{"$f":"-Inputs!AD2990","v":0},{"$f":"-Inputs!AE2990","v":0},{"$f":"-Inputs!AF2990","v":0},{"$f":"-Inputs!AG2990","v":0},{"$f":"-Inputs!AH2990","v":0}]
[{"$f":"ROW()","v":785},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P785)","v":0},{"$f":"SUM(frPipeline:frOther!Q785)","v":0},{"$f":"SUM(frPipeline:frOther!R785)","v":0},{"$f":"SUM(frPipeline:frOther!S785)","v":0},{"$f":"SUM(frPipeline:frOther!T785)","v":0},{"$f":"SUM(frPipeline:frOther!U785)","v":0},{"$f":"SUM(frPipeline:frOther!V785)","v":0},{"$f":"SUM(frPipeline:frOther!W785)","v":0},{"$f":"SUM(frPipeline:frOther!X785)","v":0},{"$f":"SUM(frPipeline:frOther!Y785)","v":0},{"$f":"SUM(frPipeline:frOther!Z785)","v":0},{"$f":"SUM(frPipeline:frOther!AA785)","v":0},{"$f":"SUM(frPipeline:frOther!AB785)","v":0},{"$f":"SUM(frPipeline:frOther!AC785)","v":0},{"$f":"-Inputs!AD2991","v":0},{"$f":"-Inputs!AE2991","v":0},{"$f":"-Inputs!AF2991","v":0},{"$f":"-Inputs!AG2991","v":0},{"$f":"-Inputs!AH2991","v":0}]
[{"$f":"ROW()","v":786},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P786)","v":0},{"$f":"SUM(frPipeline:frOther!Q786)","v":0},{"$f":"SUM(frPipeline:frOther!R786)","v":0},{"$f":"SUM(frPipeline:frOther!S786)","v":0},{"$f":"SUM(frPipeline:frOther!T786)","v":0},{"$f":"SUM(frPipeline:frOther!U786)","v":0},{"$f":"SUM(frPipeline:frOther!V786)","v":0},{"$f":"SUM(frPipeline:frOther!W786)","v":0},{"$f":"SUM(frPipeline:frOther!X786)","v":0},{"$f":"SUM(frPipeline:frOther!Y786)","v":0},{"$f":"SUM(frPipeline:frOther!Z786)","v":0},{"$f":"SUM(frPipeline:frOther!AA786)","v":0},{"$f":"SUM(frPipeline:frOther!AB786)","v":0},{"$f":"SUM(frPipeline:frOther!AC786)","v":0},{"$f":"-Inputs!AD2992","v":0},{"$f":"-Inputs!AE2992","v":0},{"$f":"-Inputs!AF2992","v":0},{"$f":"-Inputs!AG2992","v":0},{"$f":"-Inputs!AH2992","v":0}]
[{"$f":"ROW()","v":787},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P787)","v":0},{"$f":"SUM(frPipeline:frOther!Q787)","v":0},{"$f":"SUM(frPipeline:frOther!R787)","v":0},{"$f":"SUM(frPipeline:frOther!S787)","v":0},{"$f":"SUM(frPipeline:frOther!T787)","v":0},{"$f":"SUM(frPipeline:frOther!U787)","v":0},{"$f":"SUM(frPipeline:frOther!V787)","v":0},{"$f":"SUM(frPipeline:frOther!W787)","v":0},{"$f":"SUM(frPipeline:frOther!X787)","v":0},{"$f":"SUM(frPipeline:frOther!Y787)","v":0},{"$f":"SUM(frPipeline:frOther!Z787)","v":0},{"$f":"SUM(frPipeline:frOther!AA787)","v":0},{"$f":"SUM(frPipeline:frOther!AB787)","v":0},{"$f":"SUM(frPipeline:frOther!AC787)","v":0},{"$f":"-Inputs!AD2993","v":0},{"$f":"-Inputs!AE2993","v":0},{"$f":"-Inputs!AF2993","v":0},{"$f":"-Inputs!AG2993","v":0},{"$f":"-Inputs!AH2993","v":0}]
[{"$f":"ROW()","v":788},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P788","v":0},{"$f":"Asset_NoReclass!Q788","v":0},{"$f":"Asset_NoReclass!R788","v":0},{"$f":"Asset_NoReclass!S788","v":0},{"$f":"Asset_NoReclass!T788","v":0},{"$f":"Asset_NoReclass!U788","v":0},{"$f":"Asset_NoReclass!V788","v":0},{"$f":"Asset_NoReclass!W788","v":0},{"$f":"Asset_NoReclass!X788","v":0},{"$f":"Asset_NoReclass!Y788","v":0},{"$f":"Asset_NoReclass!Z788","v":0},{"$f":"Asset_NoReclass!AA788","v":0},{"$f":"Asset_NoReclass!AB788","v":0},{"$f":"Asset_NoReclass!AC788","v":0},{"$f":"-Inputs!AD2994","v":0},{"$f":"-Inputs!AE2994","v":0},{"$f":"-Inputs!AF2994","v":0},{"$f":"-Inputs!AG2994","v":0},{"$f":"-Inputs!AH2994","v":0}]
[{"$f":"ROW()","v":789},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P789","v":0},{"$f":"Asset_NoReclass!Q789","v":0},{"$f":"Asset_NoReclass!R789","v":0},{"$f":"Asset_NoReclass!S789","v":0},{"$f":"Asset_NoReclass!T789","v":0},{"$f":"Asset_NoReclass!U789","v":0},{"$f":"Asset_NoReclass!V789","v":0},{"$f":"Asset_NoReclass!W789","v":0},{"$f":"Asset_NoReclass!X789","v":0},{"$f":"Asset_NoReclass!Y789","v":0},{"$f":"Asset_NoReclass!Z789","v":0},{"$f":"Asset_NoReclass!AA789","v":0},{"$f":"Asset_NoReclass!AB789","v":0},{"$f":"Asset_NoReclass!AC789","v":0},{"$f":"-Inputs!AD2995","v":0},{"$f":"-Inputs!AE2995","v":0},{"$f":"-Inputs!AF2995","v":0},{"$f":"-Inputs!AG2995","v":0},{"$f":"-Inputs!AH2995","v":0}]
[{"$f":"ROW()","v":790},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P781:P789)","v":0},0,0,0,-2.0937025793362056,-9.3769607021567281E-2,-0.3766807555721296,-0.22651193749993712,0,0,0,0,0,0,{"$f":"SUM(AD781:AD789)","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P790-Asset_NoReclass!P790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q790-Asset_NoReclass!Q790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R790-Asset_NoReclass!R790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S790-Asset_NoReclass!S790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T790-Asset_NoReclass!T790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U790-Asset_NoReclass!U790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V790-Asset_NoReclass!V790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W790-Asset_NoReclass!W790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X790-Asset_NoReclass!X790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y790-Asset_NoReclass!Y790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z790-Asset_NoReclass!Z790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA790-Asset_NoReclass!AA790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB790-Asset_NoReclass!AB790)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC790-Asset_NoReclass!AC790)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":792},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P792-frPipeline!P801","v":-0.11698196131804436},{"$f":"Asset_NoReclass!Q792-frPipeline!Q801","v":-0.11698196131804436},{"$f":"Asset_NoReclass!R792-frPipeline!R801","v":-0.11698196131804436},{"$f":"Asset_NoReclass!S792-frPipeline!S801","v":-0.11698196131804436},{"$f":"Asset_NoReclass!T792-frPipeline!T801","v":-4.6716178515063396},{"$f":"Asset_NoReclass!U792-frPipeline!U801","v":-4.6716178515063396},{"$f":"Asset_NoReclass!V792-frPipeline!V801","v":-4.6716178515063396},{"$f":"Asset_NoReclass!W792-frPipeline!W801","v":-4.6716178515063396},{"$f":"Asset_NoReclass!X792-frPipeline!X801","v":-4.6716178515063396},{"$f":"Asset_NoReclass!Y792-frPipeline!Y801","v":-4.6716178515063396},{"$f":"Asset_NoReclass!Z792-frPipeline!Z801","v":-4.6716178515063396},{"$f":"Asset_NoReclass!AA792-frPipeline!AA801","v":-4.6716178515063396},{"$f":"Asset_NoReclass!AB792-frPipeline!AB801","v":-4.6716178515063396},{"$f":"Asset_NoReclass!AC792-frPipeline!AC801","v":-4.6716178515063396},{"$f":"-IF(AD759<0,AD759,IF(AD748=0,0,MIN((AD759/AD748)*(AD759>0),AD759)))","v":-4.6716178515063422},-4.6716178515063422,-4.6716178515063422,-4.6716178515063422,-4.6716178515063422]
[{"$f":"ROW()","v":793},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P793-frCompression!P801","v":-3.1249865445371663},{"$f":"Asset_NoReclass!Q793-frCompression!Q801","v":-3.1249865445371663},{"$f":"Asset_NoReclass!R793-frCompression!R801","v":-3.1249865445371663},{"$f":"Asset_NoReclass!S793-frCompression!S801","v":-3.1249865445371663},{"$f":"Asset_NoReclass!T793-frCompression!T801","v":-7.2938758305678499},{"$f":"Asset_NoReclass!U793-frCompression!U801","v":-7.2938758305678499},{"$f":"Asset_NoReclass!V793-frCompression!V801","v":-7.2938758305678499},{"$f":"Asset_NoReclass!W793-frCompression!W801","v":-7.2938758305678499},{"$f":"Asset_NoReclass!X793-frCompression!X801","v":-7.2938758305678499},{"$f":"Asset_NoReclass!Y793-frCompression!Y801","v":-7.2896743892855342},{"$f":"Asset_NoReclass!Z793-frCompression!Z801","v":-7.4338236382472056},{"$f":"Asset_NoReclass!AA793-frCompression!AA801","v":-7.4338236382472056},{"$f":"Asset_NoReclass!AB793-frCompression!AB801","v":-7.4338236382472056},{"$f":"Asset_NoReclass!AC793-frCompression!AC801","v":-7.4338236382472047},{"$f":"-IF(AD760<0,AD760,IF(AD749=0,0,MIN((AD760/AD749)*(AD760>0),AD760)))","v":-7.4338236382472012},-7.4338236382472012,-7.4338236382472003,-7.4338236382472003,-7.4338236382472003]
[{"$f":"ROW()","v":794},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P794-frMetering!P801","v":-3.5094588395413316E-2},{"$f":"Asset_NoReclass!Q794-frMetering!Q801","v":-3.5094588395413316E-2},{"$f":"Asset_NoReclass!R794-frMetering!R801","v":-3.5094588395413316E-2},{"$f":"Asset_NoReclass!S794-frMetering!S801","v":-3.5094588395413316E-2},{"$f":"Asset_NoReclass!T794-frMetering!T801","v":0},{"$f":"Asset_NoReclass!U794-frMetering!U801","v":0},{"$f":"Asset_NoReclass!V794-frMetering!V801","v":0},{"$f":"Asset_NoReclass!W794-frMetering!W801","v":0},{"$f":"Asset_NoReclass!X794-frMetering!X801","v":0},{"$f":"Asset_NoReclass!Y794-frMetering!Y801","v":0},{"$f":"Asset_NoReclass!Z794-frMetering!Z801","v":0},{"$f":"Asset_NoReclass!AA794-frMetering!AA801","v":0},{"$f":"Asset_NoReclass!AB794-frMetering!AB801","v":0},{"$f":"Asset_NoReclass!AC794-frMetering!AC801","v":0},{"$f":"-IF(AD761<0,AD761,IF(AD750=0,0,MIN((AD761/AD750)*(AD761>0),AD761)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":795},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P795-frOther!P801","v":-1.826852256249159E-2},{"$f":"Asset_NoReclass!Q795-frOther!Q801","v":-1.826852256249159E-2},{"$f":"Asset_NoReclass!R795-frOther!R801","v":-1.826852256249159E-2},{"$f":"Asset_NoReclass!S795-frOther!S801","v":-1.826852256249159E-2},{"$f":"Asset_NoReclass!T795-frOther!T801","v":0.11549703646145276},{"$f":"Asset_NoReclass!U795-frOther!U801","v":-1.7336141011863041E-2},{"$f":"Asset_NoReclass!V795-frOther!V801","v":-1.7336141011863041E-2},{"$f":"Asset_NoReclass!W795-frOther!W801","v":-1.7336141011863038E-2},{"$f":"Asset_NoReclass!X795-frOther!X801","v":-1.7336141011863038E-2},{"$f":"Asset_NoReclass!Y795-frOther!Y801","v":2.3383756512520804},{"$f":"Asset_NoReclass!Z795-frOther!Z801","v":0},{"$f":"Asset_NoReclass!AA795-frOther!AA801","v":0},{"$f":"Asset_NoReclass!AB795-frOther!AB801","v":0},{"$f":"Asset_NoReclass!AC795-frOther!AC801","v":0},{"$f":"-IF(AD762<0,AD762,IF(AD751=0,0,MIN((AD762/AD751)*(AD762>0),AD762)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":796},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P796)","v":-0.1328331774733158},{"$f":"SUM(frPipeline:frOther!Q796)","v":-0.1328331774733158},{"$f":"SUM(frPipeline:frOther!R796)","v":-0.1328331774733158},{"$f":"SUM(frPipeline:frOther!S796)","v":-0.1328331774733158},{"$f":"SUM(frPipeline:frOther!T796)","v":-0.1328331774733158},{"$f":"SUM(frPipeline:frOther!U796)","v":0},{"$f":"SUM(frPipeline:frOther!V796)","v":0},{"$f":"SUM(frPipeline:frOther!W796)","v":0},{"$f":"SUM(frPipeline:frOther!X796)","v":0},{"$f":"SUM(frPipeline:frOther!Y796)","v":0},{"$f":"SUM(frPipeline:frOther!Z796)","v":0},{"$f":"SUM(frPipeline:frOther!AA796)","v":0},{"$f":"SUM(frPipeline:frOther!AB796)","v":0},{"$f":"SUM(frPipeline:frOther!AC796)","v":0},{"$f":"-IF(AD763<0,AD763,IF(AD752=0,0,MIN((AD763/AD752)*(AD763>0),AD763)))","v":0},{"$f":"-IF(AE763<0,AE763,IF(AE752=0,0,MIN((AE763/AE752)*(AE763>0),AE763)))","v":0},0,0,0]
[{"$f":"ROW()","v":797},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P797)","v":0},{"$f":"SUM(frPipeline:frOther!Q797)","v":0},{"$f":"SUM(frPipeline:frOther!R797)","v":0},{"$f":"SUM(frPipeline:frOther!S797)","v":0},{"$f":"SUM(frPipeline:frOther!T797)","v":0},{"$f":"SUM(frPipeline:frOther!U797)","v":0},{"$f":"SUM(frPipeline:frOther!V797)","v":0},{"$f":"SUM(frPipeline:frOther!W797)","v":0},{"$f":"SUM(frPipeline:frOther!X797)","v":0},{"$f":"SUM(frPipeline:frOther!Y797)","v":0},{"$f":"SUM(frPipeline:frOther!Z797)","v":0},{"$f":"SUM(frPipeline:frOther!AA797)","v":0},{"$f":"SUM(frPipeline:frOther!AB797)","v":0},{"$f":"SUM(frPipeline:frOther!AC797)","v":0},{"$f":"-IF(AD764<0,AD764,IF(AD753=0,0,MIN((AD764/AD753)*(AD764>0),AD764)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":798},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P798)","v":-0.14414924896167125},{"$f":"SUM(frPipeline:frOther!Q798)","v":-0.14414924896167125},{"$f":"SUM(frPipeline:frOther!R798)","v":-0.14414924896167125},{"$f":"SUM(frPipeline:frOther!S798)","v":-0.14414924896167122},{"$f":"SUM(frPipeline:frOther!T798)","v":-0.14414924896167122},{"$f":"SUM(frPipeline:frOther!U798)","v":-0.14414924896167122},{"$f":"SUM(frPipeline:frOther!V798)","v":-0.14414924896167122},{"$f":"SUM(frPipeline:frOther!W798)","v":-0.14414924896167122},{"$f":"SUM(frPipeline:frOther!X798)","v":-0.14414924896167119},{"$f":"SUM(frPipeline:frOther!Y798)","v":-0.14414924896167119},{"$f":"SUM(frPipeline:frOther!Z798)","v":0},{"$f":"SUM(frPipeline:frOther!AA798)","v":0},{"$f":"SUM(frPipeline:frOther!AB798)","v":0},{"$f":"SUM(frPipeline:frOther!AC798)","v":0},{"$f":"-IF(AD765<0,AD765,IF(AD754=0,0,MIN((AD765/AD754)*(AD765>0),AD765)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":799},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P799","v":0},{"$f":"Asset_NoReclass!Q799","v":0},{"$f":"Asset_NoReclass!R799","v":0},{"$f":"Asset_NoReclass!S799","v":0},{"$f":"Asset_NoReclass!T799","v":0},{"$f":"Asset_NoReclass!U799","v":0},{"$f":"Asset_NoReclass!V799","v":0},{"$f":"Asset_NoReclass!W799","v":0},{"$f":"Asset_NoReclass!X799","v":0},{"$f":"Asset_NoReclass!Y799","v":0},{"$f":"Asset_NoReclass!Z799","v":0},{"$f":"Asset_NoReclass!AA799","v":0},{"$f":"Asset_NoReclass!AB799","v":0},{"$f":"Asset_NoReclass!AC799","v":0},{"$f":"-IF(AD766<0,AD766,IF(AD755=0,0,MIN((AD766/AD755)*(AD766>0),AD766)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":800},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P800","v":0},{"$f":"Asset_NoReclass!Q800","v":0},{"$f":"Asset_NoReclass!R800","v":0},{"$f":"Asset_NoReclass!S800","v":0},{"$f":"Asset_NoReclass!T800","v":0},{"$f":"Asset_NoReclass!U800","v":0},{"$f":"Asset_NoReclass!V800","v":0},{"$f":"Asset_NoReclass!W800","v":0},{"$f":"Asset_NoReclass!X800","v":0},{"$f":"Asset_NoReclass!Y800","v":0},{"$f":"Asset_NoReclass!Z800","v":0},{"$f":"Asset_NoReclass!AA800","v":0},{"$f":"Asset_NoReclass!AB800","v":0},{"$f":"Asset_NoReclass!AC800","v":0},{"$f":"-IF(AD767<0,AD767,IF(AD756=0,0,MIN((AD767/AD756)*(AD767>0),AD767)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":801},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P792:P800)","v":-3.5723140432481024},-3.5723140432481024,-3.5723140432481024,-3.5723140432481024,-12.126979072047725,-12.126979072047725,-12.126979072047725,-12.126979072047725,-12.126979072047725,-9.7670658385014644,-12.105441489753545,-12.105441489753545,-12.105441489753545,-12.105441489753545,-12.105441489753543,-12.105441489753543,-12.105441489753542,-12.105441489753542,-12.105441489753542]
[{"$f":"ROW()","v":802},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P801-Asset_NoReclass!P801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q801-Asset_NoReclass!Q801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R801-Asset_NoReclass!R801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S801-Asset_NoReclass!S801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T801-Asset_NoReclass!T801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U801-Asset_NoReclass!U801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V801-Asset_NoReclass!V801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W801-Asset_NoReclass!W801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X801-Asset_NoReclass!X801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y801-Asset_NoReclass!Y801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z801-Asset_NoReclass!Z801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA801-Asset_NoReclass!AA801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB801-Asset_NoReclass!AB801)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC801-Asset_NoReclass!AC801)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":803},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O759+O770+O781+O792","v":308.79470604469054},308.67772408337248,308.56074212205442,308.44376016073636,{"$f":"(S759+S770+S781+S792-S814)*(S759+S770+S781+S792-S814>0)","v":308.3267781994183},{"$f":"T759+T770+T781+T792","v":303.65516034791199},298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149,261.61059968435518,256.93898183284881,252.26736398134247,247.59574612983613,242.92412827832979,238.25251042682345]
[{"$f":"ROW()","v":804},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,205.02370275214616,201.898716207609,198.77372966307183,195.64874311853467,{"$f":"(S760+S771+S782+S793-S815)*(S760+S771+S782+S793-S815>0)","v":192.5237565739975},185.14165047650101,177.84777464593316,170.5538988153653,163.26002298479744,155.96614715422959,148.67647276494407,141.24264912669685,133.80882548844963,126.37500185020242,118.94117821195522,111.50735457370801,104.07353093546081,96.639707297213604,89.2058836589664,81.772060020719195]
[{"$f":"ROW()","v":805},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,{"$f":"(S761+S772+S783+S794-S816)*(S761+S772+S783+S794-S816>0)","v":0},0,0,0,0,{"$f":"X761+X772+X783+X794","v":0},{"$f":"Y761+Y772+Y783+Y794","v":0},0,0,0,0,{"$f":"AD761+AD772+AD783+AD794","v":0},0,0,0,0]
[{"$f":"ROW()","v":806},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0.39098057908508976,0.3727120565225982,0.35444353396010664,0.33617501139761508,{"$f":"(S762+S773+S784+S795-S817)*(S762+S773+S784+S795-S817>0)","v":0.31790648883512351},-1.572068787110994,-1.6831745351444243,-2.0771914317284166,-2.3210395102402166,{"$f":"X762+X773+X784+X795","v":-2.3383756512520795},{"$f":"Y762+Y773+Y784+Y795","v":0},0,0,0,0,{"$f":"AD762+AD773+AD784+AD795","v":0},0,0,0,0]
[{"$f":"ROW()","v":807},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0.664165887366579,0.5313327098932632,0.3984995324199474,0.2656663549466316,{"$f":"(S763+S774+S785+S796-S818)*(S763+S774+S785+S796-S818>0)","v":0.1328331774733158},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":809},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,1.4414924896167125,1.2973432406550414,1.15319399169337,1.0090447427316986,0.86489549377002739,0.72074624480835614,0.57659699584668489,0.43244774688501364,0.28829849792334239,0.14414924896167119,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S767+S778+S789+S800-S822)*(S767+S778+S789+S800-S822>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O803:O811)","v":516.15406237609022},{"$f":"SUM(P803:P811)","v":512.58174833284215},509.0094342895938,505.43712024634578,502.16616993349425,487.94548828211038,475.72473960304109,463.22107977542129,450.86758876587362,438.74060969382595,428.97354385532446,416.86810236557096,404.76266087581746,392.6572193860639,380.5517778963104,368.44633640655684,356.34089491680328,344.23545342704972,332.13001193729622,320.02457044754266]
[{"$f":"ROW()","v":813},"Over Depreciation"]
[{"$f":"ROW()","v":814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S759+S770+S792)*(S759+S770+S792<0)","v":0}]
[{"$f":"ROW()","v":815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S760+S771+S793)*(S760+S771+S793<0)","v":0}]
[{"$f":"ROW()","v":816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S761+S772+S794)*(S761+S772+S794<0)","v":-0.14037835358165326}]
[{"$f":"ROW()","v":817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S762+S773+S795)*(S762+S773+S795<0)","v":0}]
[{"$f":"ROW()","v":818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S763+S774+S796)*(S763+S774+S796<0)","v":0}]
[{"$f":"ROW()","v":819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":821},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S766+S777+S799)*(S766+S777+S799<0)","v":-0.16098537681492889}]
[{"$f":"ROW()","v":822},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S767+S778+S800)*(S767+S778+S800<0)","v":0}]
[{"$f":"ROW()","v":823},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S814:S822)","v":-0.30136373039658215}]
[{"$f":"ROW()","v":824}]
["2007 Capex"]
[{"$f":"ROW()","v":826},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":827},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Q827-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,{"$f":"IF(AD$125=\"\",AC827-1,MIN(AC827-1,AD$125))","v":57},{"$f":"MAX(0,AD827-1)","v":56},55,54,53]
[{"$f":"ROW()","v":828},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"IF(AD$125=\"\",AC828-1,MIN(AC828-1,AD$125))","v":17},16,15,14,13]
[{"$f":"ROW()","v":829},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"IF(AD826=\"\",MAX(0,AC829-1),Inputs!$D$72-(AC$6-LEFT($A825,4)))","v":17},16,15,14,13]
[{"$f":"ROW()","v":830},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"MAX(0,AC830-1)","v":17},16,15,14,13]
[{"$f":"ROW()","v":831},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Q831-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Q832-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":833},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":835},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Q835-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,{"$f":"IF(AD$125=\"\",AC835-1,MIN(AC835-1,AD$125))","v":49.598995281445561},{"$f":"MAX(0,AD835-1)","v":48.598995281445561},47.598995281445561,46.598995281445561,45.598995281445561]
[{"$f":"ROW()","v":836}]
[{"$f":"ROW()","v":837},"Opening Value"]
[{"$f":"ROW()","v":838},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O882","v":0},1.4956777114263506,-3.6826017389710151,-8.8608811893683814,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE882","v":0},0,0]
[{"$f":"ROW()","v":839},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":841},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0.43371115578237102,0.66046175342124225,0.88721235106011354,1.1139629486989848,1.2979307531277358,1.4464000285560599,1.3019224386937154,1.3080876962980881,1.3250112206028755,1.4209985484858529,1.5169858763688304,1.4411365825503888,1.3652872887319472,1.2894379949135057,1.2135887010950643,1.1377394072766229,1.0618901134581813,0.98604081963973977]
[{"$f":"ROW()","v":842},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0.65233365316586955,0.52186692253269562,0.39140019189952169,0.26093346126634775,0.13046673063317388,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":844},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,1.7183662170141909,1.5465295953127718,1.3746929736113527,1.2028563519099336,1.0310197302085145,0.85918310850709534,0.68734648680567623,0.51550986510425711,0.34367324340283811,0.17183662170141906,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":846},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P838:P846)","v":0},{"$f":"SUM(Q838:Q846)","v":6.8182278975358344},-4.0152537941670055,-14.848735485869843,4.9188216393423803,4.8004860914365377,4.646652014530269,4.3303378029665058,4.1646664388694594,4.0097533414728277,3.9339040476543863,3.8580547538359444,3.7822054600175026,3.7063561661990612,3.6305068723806198,3.5546575785621783,3.4788082847437369,3.4029589909252955,3.3271096971068537]
[{"$f":"ROW()","v":848},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q847-Asset_NoReclass!Q847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R847-Asset_NoReclass!R847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S847-Asset_NoReclass!S847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T847-Asset_NoReclass!T847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U847-Asset_NoReclass!U847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V847-Asset_NoReclass!V847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W847-Asset_NoReclass!W847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X847-Asset_NoReclass!X847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y847-Asset_NoReclass!Y847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z847-Asset_NoReclass!Z847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA847-Asset_NoReclass!AA847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB847-Asset_NoReclass!AB847)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC847-Asset_NoReclass!AC847)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":849},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P849)","v":1.4956777114263506}]
[{"$f":"ROW()","v":850},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P850)","v":0.17707028267993824}]
[{"$f":"ROW()","v":851},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P851)","v":0}]
[{"$f":"ROW()","v":852},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P852)","v":0.43371115578237102}]
[{"$f":"ROW()","v":853},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P853)","v":0.65233365316586955}]
[{"$f":"ROW()","v":854},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P854)","v":0}]
[{"$f":"ROW()","v":855},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!P855)","v":1.7183662170141909}]
[{"$f":"ROW()","v":856},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P856","v":2.341068877467114}]
[{"$f":"ROW()","v":857},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P857","v":0}]
[{"$f":"ROW()","v":858},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P849:P857)","v":6.8182278975358344}]
[{"$f":"ROW()","v":859},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P858-Asset_NoReclass!P858)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":860},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q860-frPipeline!Q869","v":0},{"$f":"Asset_NoReclass!R860-frPipeline!R869","v":0},{"$f":"Asset_NoReclass!S860-frPipeline!S869","v":0},{"$f":"Asset_NoReclass!T860-frPipeline!T869","v":0},{"$f":"Asset_NoReclass!U860-frPipeline!U869","v":0},{"$f":"Asset_NoReclass!V860-frPipeline!V869","v":0},{"$f":"Asset_NoReclass!W860-frPipeline!W869","v":0},{"$f":"Asset_NoReclass!X860-frPipeline!X869","v":0},{"$f":"Asset_NoReclass!Y860-frPipeline!Y869","v":0},{"$f":"Asset_NoReclass!Z860-frPipeline!Z869","v":0},{"$f":"Asset_NoReclass!AA860-frPipeline!AA869","v":0},{"$f":"Asset_NoReclass!AB860-frPipeline!AB869","v":0},{"$f":"Asset_NoReclass!AC860-frPipeline!AC869","v":0},{"$f":"-Inputs!AD2998","v":0},{"$f":"-Inputs!AE2998","v":0},{"$f":"-Inputs!AF2998","v":0},{"$f":"-Inputs!AG2998","v":0},{"$f":"-Inputs!AH2998","v":0}]
[{"$f":"ROW()","v":861},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q861-frCompression!Q869","v":0},{"$f":"Asset_NoReclass!R861-frCompression!R869","v":0},{"$f":"Asset_NoReclass!S861-frCompression!S869","v":0},{"$f":"Asset_NoReclass!T861-frCompression!T869","v":0},{"$f":"Asset_NoReclass!U861-frCompression!U869","v":0},{"$f":"Asset_NoReclass!V861-frCompression!V869","v":0},{"$f":"Asset_NoReclass!W861-frCompression!W869","v":0},{"$f":"Asset_NoReclass!X861-frCompression!X869","v":0},{"$f":"Asset_NoReclass!Y861-frCompression!Y869","v":0},{"$f":"Asset_NoReclass!Z861-frCompression!Z869","v":0},{"$f":"Asset_NoReclass!AA861-frCompression!AA869","v":0},{"$f":"Asset_NoReclass!AB861-frCompression!AB869","v":0},{"$f":"Asset_NoReclass!AC861-frCompression!AC869","v":0},{"$f":"-Inputs!AD2999","v":0},{"$f":"-Inputs!AE2999","v":0},{"$f":"-Inputs!AF2999","v":0},{"$f":"-Inputs!AG2999","v":0},{"$f":"-Inputs!AH2999","v":0}]
[{"$f":"ROW()","v":862},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q862-frMetering!Q869","v":0},{"$f":"Asset_NoReclass!R862-frMetering!R869","v":0},{"$f":"Asset_NoReclass!S862-frMetering!S869","v":0},{"$f":"Asset_NoReclass!T862-frMetering!T869","v":0},{"$f":"Asset_NoReclass!U862-frMetering!U869","v":0},{"$f":"Asset_NoReclass!V862-frMetering!V869","v":0},{"$f":"Asset_NoReclass!W862-frMetering!W869","v":0},{"$f":"Asset_NoReclass!X862-frMetering!X869","v":0},{"$f":"Asset_NoReclass!Y862-frMetering!Y869","v":0},{"$f":"Asset_NoReclass!Z862-frMetering!Z869","v":0},{"$f":"Asset_NoReclass!AA862-frMetering!AA869","v":0},{"$f":"Asset_NoReclass!AB862-frMetering!AB869","v":0},{"$f":"Asset_NoReclass!AC862-frMetering!AC869","v":0},{"$f":"-Inputs!AD3000","v":0},{"$f":"-Inputs!AE3000","v":0},{"$f":"-Inputs!AF3000","v":0},{"$f":"-Inputs!AG3000","v":0},{"$f":"-Inputs!AH3000","v":0}]
[{"$f":"ROW()","v":863},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q863-frOther!Q869","v":0},{"$f":"Asset_NoReclass!R863-frOther!R869","v":0},{"$f":"Asset_NoReclass!S863-frOther!S869","v":0},{"$f":"Asset_NoReclass!T863-frOther!T869","v":-2.2863223391943164E-2},{"$f":"Asset_NoReclass!U863-frOther!U869","v":-5.8361752392370007E-2},{"$f":"Asset_NoReclass!V863-frOther!V869","v":-0.2208418870498649},{"$f":"Asset_NoReclass!W863-frOther!W869","v":-7.0199039583147535E-2},{"$f":"Asset_NoReclass!X863-frOther!X869","v":-5.9440772882732869E-2},{"$f":"Asset_NoReclass!Y863-frOther!Y869","v":0},{"$f":"Asset_NoReclass!Z863-frOther!Z869","v":0},{"$f":"Asset_NoReclass!AA863-frOther!AA869","v":0},{"$f":"Asset_NoReclass!AB863-frOther!AB869","v":0},{"$f":"Asset_NoReclass!AC863-frOther!AC869","v":0},{"$f":"-Inputs!AD3001","v":0},{"$f":"-Inputs!AE3001","v":0},{"$f":"-Inputs!AF3001","v":0},{"$f":"-Inputs!AG3001","v":0},{"$f":"-Inputs!AH3001","v":0}]
[{"$f":"ROW()","v":864},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q864)","v":0},{"$f":"SUM(frPipeline:frOther!R864)","v":0},{"$f":"SUM(frPipeline:frOther!S864)","v":0},{"$f":"SUM(frPipeline:frOther!T864)","v":0},{"$f":"SUM(frPipeline:frOther!U864)","v":0},{"$f":"SUM(frPipeline:frOther!V864)","v":0},{"$f":"SUM(frPipeline:frOther!W864)","v":0},{"$f":"SUM(frPipeline:frOther!X864)","v":0},{"$f":"SUM(frPipeline:frOther!Y864)","v":0},{"$f":"SUM(frPipeline:frOther!Z864)","v":0},{"$f":"SUM(frPipeline:frOther!AA864)","v":0},{"$f":"SUM(frPipeline:frOther!AB864)","v":0},{"$f":"SUM(frPipeline:frOther!AC864)","v":0},{"$f":"-Inputs!AD3002","v":0},{"$f":"-Inputs!AE3002","v":0},{"$f":"-Inputs!AF3002","v":0},{"$f":"-Inputs!AG3002","v":0},{"$f":"-Inputs!AH3002","v":0}]
[{"$f":"ROW()","v":865},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q865)","v":0},{"$f":"SUM(frPipeline:frOther!R865)","v":0},{"$f":"SUM(frPipeline:frOther!S865)","v":0},{"$f":"SUM(frPipeline:frOther!T865)","v":0},{"$f":"SUM(frPipeline:frOther!U865)","v":0},{"$f":"SUM(frPipeline:frOther!V865)","v":0},{"$f":"SUM(frPipeline:frOther!W865)","v":0},{"$f":"SUM(frPipeline:frOther!X865)","v":0},{"$f":"SUM(frPipeline:frOther!Y865)","v":0},{"$f":"SUM(frPipeline:frOther!Z865)","v":0},{"$f":"SUM(frPipeline:frOther!AA865)","v":0},{"$f":"SUM(frPipeline:frOther!AB865)","v":0},{"$f":"SUM(frPipeline:frOther!AC865)","v":0},{"$f":"-Inputs!AD3003","v":0},{"$f":"-Inputs!AE3003","v":0},{"$f":"-Inputs!AF3003","v":0},{"$f":"-Inputs!AG3003","v":0},{"$f":"-Inputs!AH3003","v":0}]
[{"$f":"ROW()","v":866},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q866)","v":0},{"$f":"SUM(frPipeline:frOther!R866)","v":0},{"$f":"SUM(frPipeline:frOther!S866)","v":0},{"$f":"SUM(frPipeline:frOther!T866)","v":0},{"$f":"SUM(frPipeline:frOther!U866)","v":0},{"$f":"SUM(frPipeline:frOther!V866)","v":0},{"$f":"SUM(frPipeline:frOther!W866)","v":0},{"$f":"SUM(frPipeline:frOther!X866)","v":0},{"$f":"SUM(frPipeline:frOther!Y866)","v":0},{"$f":"SUM(frPipeline:frOther!Z866)","v":0},{"$f":"SUM(frPipeline:frOther!AA866)","v":0},{"$f":"SUM(frPipeline:frOther!AB866)","v":0},{"$f":"SUM(frPipeline:frOther!AC866)","v":0},{"$f":"-Inputs!AD3004","v":0},{"$f":"-Inputs!AE3004","v":0},{"$f":"-Inputs!AF3004","v":0},{"$f":"-Inputs!AG3004","v":0},{"$f":"-Inputs!AH3004","v":0}]
[{"$f":"ROW()","v":867},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q867","v":0},{"$f":"Asset_NoReclass!R867","v":0},{"$f":"Asset_NoReclass!S867","v":0},{"$f":"Asset_NoReclass!T867","v":0},{"$f":"Asset_NoReclass!U867","v":0},{"$f":"Asset_NoReclass!V867","v":0},{"$f":"Asset_NoReclass!W867","v":0},{"$f":"Asset_NoReclass!X867","v":0},{"$f":"Asset_NoReclass!Y867","v":0},{"$f":"Asset_NoReclass!Z867","v":0},{"$f":"Asset_NoReclass!AA867","v":0},{"$f":"Asset_NoReclass!AB867","v":0},{"$f":"Asset_NoReclass!AC867","v":0},{"$f":"-Inputs!AD3005","v":0},{"$f":"-Inputs!AE3005","v":0},{"$f":"-Inputs!AF3005","v":0},{"$f":"-Inputs!AG3005","v":0},{"$f":"-Inputs!AH3005","v":0}]
[{"$f":"ROW()","v":868},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q868","v":0},{"$f":"Asset_NoReclass!R868","v":0},{"$f":"Asset_NoReclass!S868","v":0},{"$f":"Asset_NoReclass!T868","v":0},{"$f":"Asset_NoReclass!U868","v":0},{"$f":"Asset_NoReclass!V868","v":0},{"$f":"Asset_NoReclass!W868","v":0},{"$f":"Asset_NoReclass!X868","v":0},{"$f":"Asset_NoReclass!Y868","v":0},{"$f":"Asset_NoReclass!Z868","v":0},{"$f":"Asset_NoReclass!AA868","v":0},{"$f":"Asset_NoReclass!AB868","v":0},{"$f":"Asset_NoReclass!AC868","v":0},{"$f":"-Inputs!AD3006","v":0},{"$f":"-Inputs!AE3006","v":0},{"$f":"-Inputs!AF3006","v":0},{"$f":"-Inputs!AG3006","v":0},{"$f":"-Inputs!AH3006","v":0}]
[{"$f":"ROW()","v":869},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q860:Q868)","v":0},0,0,-2.2863223391943164E-2,-5.8361752392370007E-2,-0.2208418870498649,-7.0199039583147535E-2,-5.9440772882732869E-2,0,0,0,0,0,{"$f":"SUM(AD860:AD868)","v":0},0,0,0,0]
[{"$f":"ROW()","v":870},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q869-Asset_NoReclass!Q869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R869-Asset_NoReclass!R869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S869-Asset_NoReclass!S869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T869-Asset_NoReclass!T869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U869-Asset_NoReclass!U869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V869-Asset_NoReclass!V869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W869-Asset_NoReclass!W869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X869-Asset_NoReclass!X869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y869-Asset_NoReclass!Y869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z869-Asset_NoReclass!Z869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA869-Asset_NoReclass!AA869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB869-Asset_NoReclass!AB869)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC869-Asset_NoReclass!AC869)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":871},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q871-frPipeline!Q880","v":-5.1782794503973655},{"$f":"Asset_NoReclass!R871-frPipeline!R880","v":-5.1782794503973655},{"$f":"Asset_NoReclass!S871-frPipeline!S880","v":-5.1782794503973655},{"$f":"Asset_NoReclass!T871-frPipeline!T880","v":0},{"$f":"Asset_NoReclass!U871-frPipeline!U880","v":0},{"$f":"Asset_NoReclass!V871-frPipeline!V880","v":0},{"$f":"Asset_NoReclass!W871-frPipeline!W880","v":0},{"$f":"Asset_NoReclass!X871-frPipeline!X880","v":0},{"$f":"Asset_NoReclass!Y871-frPipeline!Y880","v":0},{"$f":"Asset_NoReclass!Z871-frPipeline!Z880","v":0},{"$f":"Asset_NoReclass!AA871-frPipeline!AA880","v":0},{"$f":"Asset_NoReclass!AB871-frPipeline!AB880","v":0},{"$f":"Asset_NoReclass!AC871-frPipeline!AC880","v":0},{"$f":"-IF(AD838<0,AD838,IF(AD827=0,0,MIN((AD838/AD827)*(AD838>0),AD838)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":872},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q872-frCompression!Q880","v":-5.5752625524661283},{"$f":"Asset_NoReclass!R872-frCompression!R880","v":-5.5752625524661283},{"$f":"Asset_NoReclass!S872-frCompression!S880","v":-5.5752625524661283},{"$f":"Asset_NoReclass!T872-frCompression!T880","v":0},{"$f":"Asset_NoReclass!U872-frCompression!U880","v":0},{"$f":"Asset_NoReclass!V872-frCompression!V880","v":0},{"$f":"Asset_NoReclass!W872-frCompression!W880","v":0},{"$f":"Asset_NoReclass!X872-frCompression!X880","v":0},{"$f":"Asset_NoReclass!Y872-frCompression!Y880","v":0},{"$f":"Asset_NoReclass!Z872-frCompression!Z880","v":0},{"$f":"Asset_NoReclass!AA872-frCompression!AA880","v":0},{"$f":"Asset_NoReclass!AB872-frCompression!AB880","v":0},{"$f":"Asset_NoReclass!AC872-frCompression!AC880","v":0},{"$f":"-IF(AD839<0,AD839,IF(AD828=0,0,MIN((AD839/AD828)*(AD839>0),AD839)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":873},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q873-frMetering!Q880","v":-4.3869341436225577E-3},{"$f":"Asset_NoReclass!R873-frMetering!R880","v":-4.3869341436225577E-3},{"$f":"Asset_NoReclass!S873-frMetering!S880","v":-4.3869341436225577E-3},{"$f":"Asset_NoReclass!T873-frMetering!T880","v":0},{"$f":"Asset_NoReclass!U873-frMetering!U880","v":0},{"$f":"Asset_NoReclass!V873-frMetering!V880","v":0},{"$f":"Asset_NoReclass!W873-frMetering!W880","v":0},{"$f":"Asset_NoReclass!X873-frMetering!X880","v":0},{"$f":"Asset_NoReclass!Y873-frMetering!Y880","v":0},{"$f":"Asset_NoReclass!Z873-frMetering!Z880","v":0},{"$f":"Asset_NoReclass!AA873-frMetering!AA880","v":0},{"$f":"Asset_NoReclass!AB873-frMetering!AB880","v":0},{"$f":"Asset_NoReclass!AC873-frMetering!AC880","v":0},{"$f":"-IF(AD840<0,AD840,IF(AD829=0,0,MIN((AD840/AD829)*(AD840>0),AD840)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":874},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q874-frOther!Q880","v":0.22675059763887123},{"$f":"Asset_NoReclass!R874-frOther!R880","v":0.22675059763887123},{"$f":"Asset_NoReclass!S874-frOther!S880","v":0.22675059763887123},{"$f":"Asset_NoReclass!T874-frOther!T880","v":0.20683102782069424},{"$f":"Asset_NoReclass!U874-frOther!U880","v":0.20683102782069424},{"$f":"Asset_NoReclass!V874-frOther!V880","v":7.6364297187520358E-2},{"$f":"Asset_NoReclass!W874-frOther!W880","v":7.6364297187520358E-2},{"$f":"Asset_NoReclass!X874-frOther!X880","v":7.636429718752033E-2},{"$f":"Asset_NoReclass!Y874-frOther!Y880","v":9.5987327882977522E-2},{"$f":"Asset_NoReclass!Z874-frOther!Z880","v":9.5987327882977522E-2},{"$f":"Asset_NoReclass!AA874-frOther!AA880","v":-7.5849293818441535E-2},{"$f":"Asset_NoReclass!AB874-frOther!AB880","v":-7.5849293818441521E-2},{"$f":"Asset_NoReclass!AC874-frOther!AC880","v":-7.5849293818441521E-2},{"$f":"-IF(AD841<0,AD841,IF(AD830=0,0,MIN((AD841/AD830)*(AD841>0),AD841)))","v":-7.5849293818441521E-2},-7.5849293818441521E-2,-7.5849293818441535E-2,-7.5849293818441521E-2,-7.5849293818441521E-2]
[{"$f":"ROW()","v":875},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q875)","v":-0.13046673063317391},{"$f":"SUM(frPipeline:frOther!R875)","v":-0.13046673063317391},{"$f":"SUM(frPipeline:frOther!S875)","v":-0.13046673063317391},{"$f":"SUM(frPipeline:frOther!T875)","v":-0.13046673063317388},{"$f":"SUM(frPipeline:frOther!U875)","v":-0.13046673063317388},{"$f":"SUM(frPipeline:frOther!V875)","v":0},{"$f":"SUM(frPipeline:frOther!W875)","v":0},{"$f":"SUM(frPipeline:frOther!X875)","v":0},{"$f":"SUM(frPipeline:frOther!Y875)","v":0},{"$f":"SUM(frPipeline:frOther!Z875)","v":0},{"$f":"SUM(frPipeline:frOther!AA875)","v":0},{"$f":"SUM(frPipeline:frOther!AB875)","v":0},{"$f":"SUM(frPipeline:frOther!AC875)","v":0},{"$f":"-IF(AD842<0,AD842,IF(AD831=0,0,MIN((AD842/AD831)*(AD842>0),AD842)))","v":0},{"$f":"-IF(AE842<0,AE842,IF(AE831=0,0,MIN((AE842/AE831)*(AE842>0),AE842)))","v":0},0,0,0]
[{"$f":"ROW()","v":876},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q876)","v":0},{"$f":"SUM(frPipeline:frOther!R876)","v":0},{"$f":"SUM(frPipeline:frOther!S876)","v":0},{"$f":"SUM(frPipeline:frOther!T876)","v":0},{"$f":"SUM(frPipeline:frOther!U876)","v":0},{"$f":"SUM(frPipeline:frOther!V876)","v":0},{"$f":"SUM(frPipeline:frOther!W876)","v":0},{"$f":"SUM(frPipeline:frOther!X876)","v":0},{"$f":"SUM(frPipeline:frOther!Y876)","v":0},{"$f":"SUM(frPipeline:frOther!Z876)","v":0},{"$f":"SUM(frPipeline:frOther!AA876)","v":0},{"$f":"SUM(frPipeline:frOther!AB876)","v":0},{"$f":"SUM(frPipeline:frOther!AC876)","v":0},{"$f":"-IF(AD843<0,AD843,IF(AD832=0,0,MIN((AD843/AD832)*(AD843>0),AD843)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":877},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q877)","v":-0.17183662170141908},{"$f":"SUM(frPipeline:frOther!R877)","v":-0.17183662170141908},{"$f":"SUM(frPipeline:frOther!S877)","v":-0.17183662170141908},{"$f":"SUM(frPipeline:frOther!T877)","v":-0.17183662170141908},{"$f":"SUM(frPipeline:frOther!U877)","v":-0.17183662170141908},{"$f":"SUM(frPipeline:frOther!V877)","v":-0.17183662170141906},{"$f":"SUM(frPipeline:frOther!W877)","v":-0.17183662170141906},{"$f":"SUM(frPipeline:frOther!X877)","v":-0.17183662170141903},{"$f":"SUM(frPipeline:frOther!Y877)","v":-0.17183662170141906},{"$f":"SUM(frPipeline:frOther!Z877)","v":-0.17183662170141906},{"$f":"SUM(frPipeline:frOther!AA877)","v":0},{"$f":"SUM(frPipeline:frOther!AB877)","v":0},{"$f":"SUM(frPipeline:frOther!AC877)","v":0},{"$f":"-IF(AD844<0,AD844,IF(AD833=0,0,MIN((AD844/AD833)*(AD844>0),AD844)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q878","v":0},{"$f":"Asset_NoReclass!R878","v":0},{"$f":"Asset_NoReclass!S878","v":0},{"$f":"Asset_NoReclass!T878","v":0},{"$f":"Asset_NoReclass!U878","v":0},{"$f":"Asset_NoReclass!V878","v":0},{"$f":"Asset_NoReclass!W878","v":0},{"$f":"Asset_NoReclass!X878","v":0},{"$f":"Asset_NoReclass!Y878","v":0},{"$f":"Asset_NoReclass!Z878","v":0},{"$f":"Asset_NoReclass!AA878","v":0},{"$f":"Asset_NoReclass!AB878","v":0},{"$f":"Asset_NoReclass!AC878","v":0},{"$f":"-IF(AD845<0,AD845,IF(AD834=0,0,MIN((AD845/AD834)*(AD845>0),AD845)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":879},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q879","v":0},{"$f":"Asset_NoReclass!R879","v":0},{"$f":"Asset_NoReclass!S879","v":0},{"$f":"Asset_NoReclass!T879","v":0},{"$f":"Asset_NoReclass!U879","v":0},{"$f":"Asset_NoReclass!V879","v":0},{"$f":"Asset_NoReclass!W879","v":0},{"$f":"Asset_NoReclass!X879","v":0},{"$f":"Asset_NoReclass!Y879","v":0},{"$f":"Asset_NoReclass!Z879","v":0},{"$f":"Asset_NoReclass!AA879","v":0},{"$f":"Asset_NoReclass!AB879","v":0},{"$f":"Asset_NoReclass!AC879","v":0},{"$f":"-IF(AD846<0,AD846,IF(AD835=0,0,MIN((AD846/AD835)*(AD846>0),AD846)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":880},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q871:Q879)","v":-10.833481691702838},-10.833481691702838,-10.833481691702838,-9.5472324513898726E-2,-9.5472324513898726E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-7.5849293818441535E-2,-7.5849293818441535E-2,-7.5849293818441535E-2,-7.5849293818441521E-2,-7.5849293818441521E-2,-7.5849293818441521E-2,-7.5849293818441521E-2,-7.5849293818441535E-2,-7.5849293818441521E-2,-7.5849293818441521E-2]
[{"$f":"ROW()","v":881},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q880-Asset_NoReclass!Q880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R880-Asset_NoReclass!R880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S880-Asset_NoReclass!S880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T880-Asset_NoReclass!T880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U880-Asset_NoReclass!U880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V880-Asset_NoReclass!V880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W880-Asset_NoReclass!W880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X880-Asset_NoReclass!X880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y880-Asset_NoReclass!Y880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z880-Asset_NoReclass!Z880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA880-Asset_NoReclass!AA880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB880-Asset_NoReclass!AB880)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC880-Asset_NoReclass!AC880)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":882},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P838+P849+P860+P871","v":1.4956777114263506},-3.6826017389710151,-8.8608811893683814,{"$f":"(S838+S849+S860+S871-S893)*(S838+S849+S860+S871-S893>0)","v":0},{"$f":"T838+T849+T860+T871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":883},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.17707028267993824,-5.3981922697861897,-10.973454822252318,{"$f":"(S839+S850+S861+S872-S894)*(S839+S850+S861+S872-S894>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":884},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-4.3869341436225577E-3,-8.7738682872451155E-3,{"$f":"(S840+S851+S862+S873-S895)*(S840+S851+S862+S873-S895>0)","v":0},0,0,0,0,{"$f":"X840+X851+X862+X873","v":0},{"$f":"Y840+Y851+Y862+Y873","v":0},0,0,0,0,{"$f":"AD840+AD851+AD862+AD873","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0.43371115578237102,0.66046175342124225,0.88721235106011354,{"$f":"(S841+S852+S863+S874-S896)*(S841+S852+S863+S874-S896>0)","v":1.1139629486989848},1.2979307531277358,1.4464000285560599,1.3019224386937154,1.3080876962980881,{"$f":"X841+X852+X863+X874","v":1.3250112206028755},{"$f":"Y841+Y852+Y863+Y874","v":1.4209985484858529},1.5169858763688304,1.4411365825503888,1.3652872887319472,1.2894379949135057,{"$f":"AD841+AD852+AD863+AD874","v":1.2135887010950643},1.1377394072766229,1.0618901134581813,0.98604081963973977,0.91019152582129825]
[{"$f":"ROW()","v":886},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0.65233365316586955,0.52186692253269562,0.39140019189952169,{"$f":"(S842+S853+S864+S875-S897)*(S842+S853+S864+S875-S897>0)","v":0.26093346126634775},0.13046673063317388,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,1.7183662170141909,1.5465295953127718,1.3746929736113527,1.2028563519099336,1.0310197302085145,0.85918310850709534,0.68734648680567623,0.51550986510425711,0.34367324340283811,0.17183662170141906,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":890},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S846+S857+S868+S879-S901)*(S846+S857+S868+S879-S901>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":891},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P882:P890)","v":6.8182278975358344},{"$f":"SUM(Q882:Q890)","v":-4.0152537941670055},-14.848735485869843,4.9188216393423803,4.8004860914365377,4.646652014530269,4.3303378029665058,4.1646664388694594,4.0097533414728277,3.9339040476543863,3.8580547538359444,3.7822054600175026,3.7063561661990612,3.6305068723806198,3.5546575785621783,3.4788082847437369,3.4029589909252955,3.3271096971068537,3.2512604032884123]
[{"$f":"ROW()","v":892},"Over Depreciation"]
[{"$f":"ROW()","v":893},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S838+S849+S871)*(S838+S849+S871<0)","v":-14.039160639765747}]
[{"$f":"ROW()","v":894},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S839+S850+S872)*(S839+S850+S872<0)","v":-16.548717374718446}]
[{"$f":"ROW()","v":895},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S840+S851+S873)*(S840+S851+S873<0)","v":-1.3160802430867674E-2}]
[{"$f":"ROW()","v":896},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S841+S852+S874)*(S841+S852+S874<0)","v":0}]
[{"$f":"ROW()","v":897},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S842+S853+S875)*(S842+S853+S875<0)","v":0}]
[{"$f":"ROW()","v":898},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":899},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":900},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S845+S856+S878)*(S845+S856+S878<0)","v":0}]
[{"$f":"ROW()","v":901},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S846+S857+S879)*(S846+S857+S879<0)","v":0}]
[{"$f":"ROW()","v":902},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S893:S901)","v":-30.601038816915061}]
[{"$f":"ROW()","v":903}]
["2008 Capex"]
[{"$f":"ROW()","v":905},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,R906-1)","v":69},68,67,66,65,64,63,62,61,60,59,{"$f":"IF(AD$125=\"\",AC906-1,MIN(AC906-1,AD$125))","v":58},{"$f":"MAX(0,AD906-1)","v":57},56,55,54]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"IF(AD$125=\"\",AC907-1,MIN(AC907-1,AD$125))","v":18},17,16,15,14]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"IF(AD905=\"\",MAX(0,AC908-1),Inputs!$D$72-(AC$6-LEFT($A904,4)))","v":18},17,16,15,14]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"MAX(0,AC909-1)","v":18},17,16,15,14]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,R910-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,R911-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Non-Depreciable"]
[{"$f":"ROW()","v":914},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,R914-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,{"$f":"IF(AD$125=\"\",AC914-1,MIN(AC914-1,AD$125))","v":50.598995281445561},{"$f":"MAX(0,AD914-1)","v":49.598995281445561},48.598995281445561,47.598995281445561,46.598995281445561]
[{"$f":"ROW()","v":915}]
[{"$f":"ROW()","v":916},"Opening Value"]
[{"$f":"ROW()","v":917},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P961","v":0},620.93091868550505,615.35752089836853,609.78412311123202,600.82214919884075,591.86017528644948,582.8982013740582,573.93622746166693,564.97425354927566,556.01227963688439,547.05030572449311,538.08833181210184,529.12635789971057,520.1643839873193,511.19603253926209,502.22768109120489,{"$f":"AF961","v":493.25932964314768},484.29097819509047]
[{"$f":"ROW()","v":918},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,129.81325397138477,130.87021776490394,131.92718155842311,129.34230812712286,126.75743469582261,124.17256126452236,121.58768783322211,119.00281440192185,116.4179409706216,113.83306753932135,111.2481941080211,105.68578440262004,100.12337469721899,94.56096499181794,88.998555286416888,83.436145581015836,77.873735875614784]
[{"$f":"ROW()","v":919},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.277267455753508,2.9353532933064419,3.5934391308593758,4.086326940034553,4.6072301657516137,5.2201560859051472,4.9066867264595144,4.3033168402678257,4.1543256618017068,4.0053344833355879,3.8563433048694691,3.6635261396259957,3.4707089743825223,3.277891809139049,3.0850746438955756,2.8922574786521023,2.6994403134086289]
[{"$f":"ROW()","v":921},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3727891935911822,3.4982313548729458,2.6236735161547093,1.7491156774364729,0.87455783871823645,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.10088101871543087,9.4155617467735472E-2,8.7430216220040075E-2,8.0704814972344691E-2,7.3979413724649307E-2,6.7254012476953909E-2,6.0528611229258518E-2,5.3803209981563127E-2,4.7077808733867736E-2,4.0352407486172345E-2,3.3627006238476954E-2,2.6901604990781564E-2,2.0176203743086173E-2,1.3450802495390782E-2,6.7254012476953909E-3,0,0]
[{"$f":"ROW()","v":923},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,30.213622608781574,27.192260347903417,24.170898087025261,21.149535826147105,18.128173565268948,15.106811304390792,12.085449043512636,9.0640867826344795,6.0427245217563232,3.0213622608781665,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15]
[{"$f":"ROW()","v":924},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":925},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q917:Q925)","v":0},{"$f":"SUM(R917:R925)","v":789.48982014416629},781.72882648725795,773.96783283034938,759.01122779498905,744.08263817617046,729.24607125178841,714.35766688652541,699.17936199451628,684.45543581023287,669.73150962594923,655.00758344166582,640.28365725738229,625.55973107309876,610.82942735314941,596.09912363319984,581.36881991325049,566.64524159454879]
[{"$f":"ROW()","v":927},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R926-Asset_NoReclass!R926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S926-Asset_NoReclass!S926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T926-Asset_NoReclass!T926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U926-Asset_NoReclass!U926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V926-Asset_NoReclass!V926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W926-Asset_NoReclass!W926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X926-Asset_NoReclass!X926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y926-Asset_NoReclass!Y926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z926-Asset_NoReclass!Z926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA926-Asset_NoReclass!AA926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB926-Asset_NoReclass!AB926)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC926-Asset_NoReclass!AC926)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":928},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q928)","v":620.93091868550505}]
[{"$f":"ROW()","v":929},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q929)","v":129.81325397138477}]
[{"$f":"ROW()","v":930},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q930)","v":0}]
[{"$f":"ROW()","v":931},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q931)","v":2.277267455753508}]
[{"$f":"ROW()","v":932},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q932)","v":4.3727891935911822}]
[{"$f":"ROW()","v":933},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q933)","v":0.10088101871543087}]
[{"$f":"ROW()","v":934},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Q934)","v":30.213622608781574}]
[{"$f":"ROW()","v":935},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q935","v":1.7810872104348701}]
[{"$f":"ROW()","v":936},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q936","v":0}]
[{"$f":"ROW()","v":937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q928:Q936)","v":789.48982014416629}]
[{"$f":"ROW()","v":938},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q937-Asset_NoReclass!Q937)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":939},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R939-frPipeline!R948","v":0},{"$f":"Asset_NoReclass!S939-frPipeline!S948","v":0},{"$f":"Asset_NoReclass!T939-frPipeline!T948","v":0},{"$f":"Asset_NoReclass!U939-frPipeline!U948","v":0},{"$f":"Asset_NoReclass!V939-frPipeline!V948","v":0},{"$f":"Asset_NoReclass!W939-frPipeline!W948","v":0},{"$f":"Asset_NoReclass!X939-frPipeline!X948","v":0},{"$f":"Asset_NoReclass!Y939-frPipeline!Y948","v":0},{"$f":"Asset_NoReclass!Z939-frPipeline!Z948","v":0},{"$f":"Asset_NoReclass!AA939-frPipeline!AA948","v":0},{"$f":"Asset_NoReclass!AB939-frPipeline!AB948","v":0},{"$f":"Asset_NoReclass!AC939-frPipeline!AC948","v":0},{"$f":"-Inputs!AD3009","v":0},{"$f":"-Inputs!AE3009","v":0},{"$f":"-Inputs!AF3009","v":0},{"$f":"-Inputs!AG3009","v":0},{"$f":"-Inputs!AH3009","v":0}]
[{"$f":"ROW()","v":940},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R940-frCompression!R948","v":0},{"$f":"Asset_NoReclass!S940-frCompression!S948","v":0},{"$f":"Asset_NoReclass!T940-frCompression!T948","v":0},{"$f":"Asset_NoReclass!U940-frCompression!U948","v":0},{"$f":"Asset_NoReclass!V940-frCompression!V948","v":0},{"$f":"Asset_NoReclass!W940-frCompression!W948","v":0},{"$f":"Asset_NoReclass!X940-frCompression!X948","v":0},{"$f":"Asset_NoReclass!Y940-frCompression!Y948","v":0},{"$f":"Asset_NoReclass!Z940-frCompression!Z948","v":0},{"$f":"Asset_NoReclass!AA940-frCompression!AA948","v":0},{"$f":"Asset_NoReclass!AB940-frCompression!AB948","v":0},{"$f":"Asset_NoReclass!AC940-frCompression!AC948","v":0},{"$f":"-Inputs!AD3010","v":0},{"$f":"-Inputs!AE3010","v":0},{"$f":"-Inputs!AF3010","v":0},{"$f":"-Inputs!AG3010","v":0},{"$f":"-Inputs!AH3010","v":0}]
[{"$f":"ROW()","v":941},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R941-frMetering!R948","v":0},{"$f":"Asset_NoReclass!S941-frMetering!S948","v":0},{"$f":"Asset_NoReclass!T941-frMetering!T948","v":0},{"$f":"Asset_NoReclass!U941-frMetering!U948","v":0},{"$f":"Asset_NoReclass!V941-frMetering!V948","v":0},{"$f":"Asset_NoReclass!W941-frMetering!W948","v":0},{"$f":"Asset_NoReclass!X941-frMetering!X948","v":0},{"$f":"Asset_NoReclass!Y941-frMetering!Y948","v":0},{"$f":"Asset_NoReclass!Z941-frMetering!Z948","v":0},{"$f":"Asset_NoReclass!AA941-frMetering!AA948","v":0},{"$f":"Asset_NoReclass!AB941-frMetering!AB948","v":0},{"$f":"Asset_NoReclass!AC941-frMetering!AC948","v":0},{"$f":"-Inputs!AD3011","v":0},{"$f":"-Inputs!AE3011","v":0},{"$f":"-Inputs!AF3011","v":0},{"$f":"-Inputs!AG3011","v":0},{"$f":"-Inputs!AH3011","v":0}]
[{"$f":"ROW()","v":942},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R942-frOther!R948","v":0},{"$f":"Asset_NoReclass!S942-frOther!S948","v":0},{"$f":"Asset_NoReclass!T942-frOther!T948","v":-0.1909345684192385},{"$f":"Asset_NoReclass!U942-frOther!U948","v":-0.16291915187735478},{"$f":"Asset_NoReclass!V942-frOther!V948","v":-7.0896457440881772E-2},{"$f":"Asset_NoReclass!W942-frOther!W948","v":-0.12273389832181186},{"$f":"Asset_NoReclass!X942-frOther!X948","v":-0.41263442506786807},{"$f":"Asset_NoReclass!Y942-frOther!Y948","v":0},{"$f":"Asset_NoReclass!Z942-frOther!Z948","v":0},{"$f":"Asset_NoReclass!AA942-frOther!AA948","v":0},{"$f":"Asset_NoReclass!AB942-frOther!AB948","v":0},{"$f":"Asset_NoReclass!AC942-frOther!AC948","v":0},{"$f":"-Inputs!AD3012","v":0},{"$f":"-Inputs!AE3012","v":0},{"$f":"-Inputs!AF3012","v":0},{"$f":"-Inputs!AG3012","v":0},{"$f":"-Inputs!AH3012","v":0}]
[{"$f":"ROW()","v":943},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R943)","v":0},{"$f":"SUM(frPipeline:frOther!S943)","v":0},{"$f":"SUM(frPipeline:frOther!T943)","v":0},{"$f":"SUM(frPipeline:frOther!U943)","v":0},{"$f":"SUM(frPipeline:frOther!V943)","v":0},{"$f":"SUM(frPipeline:frOther!W943)","v":0},{"$f":"SUM(frPipeline:frOther!X943)","v":0},{"$f":"SUM(frPipeline:frOther!Y943)","v":0},{"$f":"SUM(frPipeline:frOther!Z943)","v":0},{"$f":"SUM(frPipeline:frOther!AA943)","v":0},{"$f":"SUM(frPipeline:frOther!AB943)","v":0},{"$f":"SUM(frPipeline:frOther!AC943)","v":0},{"$f":"-Inputs!AD3013","v":0},{"$f":"-Inputs!AE3013","v":0},{"$f":"-Inputs!AF3013","v":0},{"$f":"-Inputs!AG3013","v":0},{"$f":"-Inputs!AH3013","v":0}]
[{"$f":"ROW()","v":944},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R944)","v":0},{"$f":"SUM(frPipeline:frOther!S944)","v":0},{"$f":"SUM(frPipeline:frOther!T944)","v":0},{"$f":"SUM(frPipeline:frOther!U944)","v":0},{"$f":"SUM(frPipeline:frOther!V944)","v":0},{"$f":"SUM(frPipeline:frOther!W944)","v":0},{"$f":"SUM(frPipeline:frOther!X944)","v":0},{"$f":"SUM(frPipeline:frOther!Y944)","v":0},{"$f":"SUM(frPipeline:frOther!Z944)","v":0},{"$f":"SUM(frPipeline:frOther!AA944)","v":0},{"$f":"SUM(frPipeline:frOther!AB944)","v":0},{"$f":"SUM(frPipeline:frOther!AC944)","v":0},{"$f":"-Inputs!AD3014","v":0},{"$f":"-Inputs!AE3014","v":0},{"$f":"-Inputs!AF3014","v":0},{"$f":"-Inputs!AG3014","v":0},{"$f":"-Inputs!AH3014","v":0}]
[{"$f":"ROW()","v":945},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R945)","v":0},{"$f":"SUM(frPipeline:frOther!S945)","v":0},{"$f":"SUM(frPipeline:frOther!T945)","v":0},{"$f":"SUM(frPipeline:frOther!U945)","v":0},{"$f":"SUM(frPipeline:frOther!V945)","v":0},{"$f":"SUM(frPipeline:frOther!W945)","v":0},{"$f":"SUM(frPipeline:frOther!X945)","v":0},{"$f":"SUM(frPipeline:frOther!Y945)","v":0},{"$f":"SUM(frPipeline:frOther!Z945)","v":0},{"$f":"SUM(frPipeline:frOther!AA945)","v":0},{"$f":"SUM(frPipeline:frOther!AB945)","v":0},{"$f":"SUM(frPipeline:frOther!AC945)","v":0},{"$f":"-Inputs!AD3015","v":0},{"$f":"-Inputs!AE3015","v":0},{"$f":"-Inputs!AF3015","v":0},{"$f":"-Inputs!AG3015","v":0},{"$f":"-Inputs!AH3015","v":0}]
[{"$f":"ROW()","v":946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R946","v":0},{"$f":"Asset_NoReclass!S946","v":0},{"$f":"Asset_NoReclass!T946","v":0},{"$f":"Asset_NoReclass!U946","v":0},{"$f":"Asset_NoReclass!V946","v":0},{"$f":"Asset_NoReclass!W946","v":0},{"$f":"Asset_NoReclass!X946","v":0},{"$f":"Asset_NoReclass!Y946","v":0},{"$f":"Asset_NoReclass!Z946","v":0},{"$f":"Asset_NoReclass!AA946","v":0},{"$f":"Asset_NoReclass!AB946","v":0},{"$f":"Asset_NoReclass!AC946","v":0},{"$f":"-Inputs!AD3016","v":0},{"$f":"-Inputs!AE3016","v":0},{"$f":"-Inputs!AF3016","v":0},{"$f":"-Inputs!AG3016","v":0},{"$f":"-Inputs!AH3016","v":0}]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R947","v":0},{"$f":"Asset_NoReclass!S947","v":0},{"$f":"Asset_NoReclass!T947","v":0},{"$f":"Asset_NoReclass!U947","v":0},{"$f":"Asset_NoReclass!V947","v":0},{"$f":"Asset_NoReclass!W947","v":0},{"$f":"Asset_NoReclass!X947","v":0},{"$f":"Asset_NoReclass!Y947","v":0},{"$f":"Asset_NoReclass!Z947","v":0},{"$f":"Asset_NoReclass!AA947","v":0},{"$f":"Asset_NoReclass!AB947","v":0},{"$f":"Asset_NoReclass!AC947","v":0},{"$f":"-Inputs!AD3017","v":0},{"$f":"-Inputs!AE3017","v":0},{"$f":"-Inputs!AF3017","v":0},{"$f":"-Inputs!AG3017","v":0},{"$f":"-Inputs!AH3017","v":0}]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R939:R947)","v":0},0,-0.1909345684192385,-0.16291915187735478,-7.0896457440881772E-2,-0.12273389832181186,-0.41263442506786807,0,0,0,0,0,{"$f":"SUM(AD939:AD947)","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R948-Asset_NoReclass!R948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S948-Asset_NoReclass!S948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T948-Asset_NoReclass!T948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U948-Asset_NoReclass!U948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V948-Asset_NoReclass!V948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W948-Asset_NoReclass!W948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X948-Asset_NoReclass!X948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y948-Asset_NoReclass!Y948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z948-Asset_NoReclass!Z948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA948-Asset_NoReclass!AA948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB948-Asset_NoReclass!AB948)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC948-Asset_NoReclass!AC948)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R950-frPipeline!R959","v":-5.5733977871364706},{"$f":"Asset_NoReclass!S950-frPipeline!S959","v":-5.5733977871364706},{"$f":"Asset_NoReclass!T950-frPipeline!T959","v":-8.961973912391306},{"$f":"Asset_NoReclass!U950-frPipeline!U959","v":-8.961973912391306},{"$f":"Asset_NoReclass!V950-frPipeline!V959","v":-8.961973912391306},{"$f":"Asset_NoReclass!W950-frPipeline!W959","v":-8.9619739123913078},{"$f":"Asset_NoReclass!X950-frPipeline!X959","v":-8.9619739123913078},{"$f":"Asset_NoReclass!Y950-frPipeline!Y959","v":-8.9619739123913025},{"$f":"Asset_NoReclass!Z950-frPipeline!Z959","v":-8.9619739123913025},{"$f":"Asset_NoReclass!AA950-frPipeline!AA959","v":-8.9619739123913025},{"$f":"Asset_NoReclass!AB950-frPipeline!AB959","v":-8.9619739123913007},{"$f":"Asset_NoReclass!AC950-frPipeline!AC959","v":-8.9619739123913007},{"$f":"-IF(AD917<0,AD917,IF(AD906=0,0,MIN((AD917/AD906)*(AD917>0),AD917)))","v":-8.9683514480572288},-8.9683514480572288,-8.9683514480572306,-8.9683514480572306,-8.9683514480572306]
[{"$f":"ROW()","v":951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R951-frCompression!R959","v":1.0569637935191663},{"$f":"Asset_NoReclass!S951-frCompression!S959","v":1.0569637935191663},{"$f":"Asset_NoReclass!T951-frCompression!T959","v":-2.5848734313002519},{"$f":"Asset_NoReclass!U951-frCompression!U959","v":-2.5848734313002519},{"$f":"Asset_NoReclass!V951-frCompression!V959","v":-2.5848734313002519},{"$f":"Asset_NoReclass!W951-frCompression!W959","v":-2.5848734313002515},{"$f":"Asset_NoReclass!X951-frCompression!X959","v":-2.5848734313002515},{"$f":"Asset_NoReclass!Y951-frCompression!Y959","v":-2.5848734313002519},{"$f":"Asset_NoReclass!Z951-frCompression!Z959","v":-2.5848734313002515},{"$f":"Asset_NoReclass!AA951-frCompression!AA959","v":-2.5848734313002515},{"$f":"Asset_NoReclass!AB951-frCompression!AB959","v":-5.5624097054010537},{"$f":"Asset_NoReclass!AC951-frCompression!AC959","v":-5.5624097054010537},{"$f":"-IF(AD918<0,AD918,IF(AD907=0,0,MIN((AD918/AD907)*(AD918>0),AD918)))","v":-5.5624097054010555},-5.5624097054010555,-5.5624097054010555,-5.5624097054010555,-5.5624097054010564]
[{"$f":"ROW()","v":952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R952-frMetering!R959","v":0},{"$f":"Asset_NoReclass!S952-frMetering!S959","v":0},{"$f":"Asset_NoReclass!T952-frMetering!T959","v":0},{"$f":"Asset_NoReclass!U952-frMetering!U959","v":0},{"$f":"Asset_NoReclass!V952-frMetering!V959","v":0},{"$f":"Asset_NoReclass!W952-frMetering!W959","v":0},{"$f":"Asset_NoReclass!X952-frMetering!X959","v":0},{"$f":"Asset_NoReclass!Y952-frMetering!Y959","v":0},{"$f":"Asset_NoReclass!Z952-frMetering!Z959","v":0},{"$f":"Asset_NoReclass!AA952-frMetering!AA959","v":0},{"$f":"Asset_NoReclass!AB952-frMetering!AB959","v":0},{"$f":"Asset_NoReclass!AC952-frMetering!AC959","v":0},{"$f":"-IF(AD919<0,AD919,IF(AD908=0,0,MIN((AD919/AD908)*(AD919>0),AD919)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R953-frOther!R959","v":0.65808583755293393},{"$f":"Asset_NoReclass!S953-frOther!S959","v":0.65808583755293393},{"$f":"Asset_NoReclass!T953-frOther!T959","v":0.68382237759441533},{"$f":"Asset_NoReclass!U953-frOther!U959","v":0.68382237759441533},{"$f":"Asset_NoReclass!V953-frOther!V959","v":0.68382237759441533},{"$f":"Asset_NoReclass!W953-frOther!W959","v":-0.19073546112382117},{"$f":"Asset_NoReclass!X953-frOther!X959","v":-0.19073546112382117},{"$f":"Asset_NoReclass!Y953-frOther!Y959","v":-0.14899117846611873},{"$f":"Asset_NoReclass!Z953-frOther!Z959","v":-0.14899117846611876},{"$f":"Asset_NoReclass!AA953-frOther!AA959","v":-0.1489911784661187},{"$f":"Asset_NoReclass!AB953-frOther!AB959","v":-0.19281716524347342},{"$f":"Asset_NoReclass!AC953-frOther!AC959","v":-0.19281716524347342},{"$f":"-IF(AD920<0,AD920,IF(AD909=0,0,MIN((AD920/AD909)*(AD920>0),AD920)))","v":-0.19281716524347348},-0.19281716524347348,-0.19281716524347348,-0.19281716524347348,-0.1928171652434735]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R954)","v":-0.87455783871823645},{"$f":"SUM(frPipeline:frOther!S954)","v":-0.87455783871823645},{"$f":"SUM(frPipeline:frOther!T954)","v":-0.87455783871823645},{"$f":"SUM(frPipeline:frOther!U954)","v":-0.87455783871823645},{"$f":"SUM(frPipeline:frOther!V954)","v":-0.87455783871823645},{"$f":"SUM(frPipeline:frOther!W954)","v":0},{"$f":"SUM(frPipeline:frOther!X954)","v":0},{"$f":"SUM(frPipeline:frOther!Y954)","v":0},{"$f":"SUM(frPipeline:frOther!Z954)","v":0},{"$f":"SUM(frPipeline:frOther!AA954)","v":0},{"$f":"SUM(frPipeline:frOther!AB954)","v":0},{"$f":"SUM(frPipeline:frOther!AC954)","v":0},{"$f":"-IF(AD921<0,AD921,IF(AD910=0,0,MIN((AD921/AD910)*(AD921>0),AD921)))","v":0},{"$f":"-IF(AE921<0,AE921,IF(AE910=0,0,MIN((AE921/AE910)*(AE921>0),AE921)))","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R955)","v":-6.7254012476953918E-3},{"$f":"SUM(frPipeline:frOther!S955)","v":-6.7254012476953909E-3},{"$f":"SUM(frPipeline:frOther!T955)","v":-6.72540124769539E-3},{"$f":"SUM(frPipeline:frOther!U955)","v":-6.7254012476953909E-3},{"$f":"SUM(frPipeline:frOther!V955)","v":-6.7254012476953918E-3},{"$f":"SUM(frPipeline:frOther!W955)","v":-6.7254012476953909E-3},{"$f":"SUM(frPipeline:frOther!X955)","v":-6.7254012476953909E-3},{"$f":"SUM(frPipeline:frOther!Y955)","v":-6.7254012476953909E-3},{"$f":"SUM(frPipeline:frOther!Z955)","v":-6.7254012476953909E-3},{"$f":"SUM(frPipeline:frOther!AA955)","v":-6.7254012476953909E-3},{"$f":"SUM(frPipeline:frOther!AB955)","v":-6.7254012476953909E-3},{"$f":"SUM(frPipeline:frOther!AC955)","v":-6.7254012476953909E-3},{"$f":"-IF(AD922<0,AD922,IF(AD911=0,0,MIN((AD922/AD911)*(AD922>0),AD922)))","v":-6.7254012476953909E-3},-6.7254012476953909E-3,-6.7254012476953909E-3,0,0]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R956)","v":-3.0213622608781572},{"$f":"SUM(frPipeline:frOther!S956)","v":-3.0213622608781572},{"$f":"SUM(frPipeline:frOther!T956)","v":-3.0213622608781572},{"$f":"SUM(frPipeline:frOther!U956)","v":-3.0213622608781572},{"$f":"SUM(frPipeline:frOther!V956)","v":-3.0213622608781572},{"$f":"SUM(frPipeline:frOther!W956)","v":-3.0213622608781567},{"$f":"SUM(frPipeline:frOther!X956)","v":-3.0213622608781567},{"$f":"SUM(frPipeline:frOther!Y956)","v":-3.0213622608781563},{"$f":"SUM(frPipeline:frOther!Z956)","v":-3.0213622608781567},{"$f":"SUM(frPipeline:frOther!AA956)","v":-3.0213622608781567},{"$f":"SUM(frPipeline:frOther!AB956)","v":0},{"$f":"SUM(frPipeline:frOther!AC956)","v":0},{"$f":"-IF(AD923<0,AD923,IF(AD912=0,0,MIN((AD923/AD912)*(AD923>0),AD923)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R957","v":0},{"$f":"Asset_NoReclass!S957","v":0},{"$f":"Asset_NoReclass!T957","v":0},{"$f":"Asset_NoReclass!U957","v":0},{"$f":"Asset_NoReclass!V957","v":0},{"$f":"Asset_NoReclass!W957","v":0},{"$f":"Asset_NoReclass!X957","v":0},{"$f":"Asset_NoReclass!Y957","v":0},{"$f":"Asset_NoReclass!Z957","v":0},{"$f":"Asset_NoReclass!AA957","v":0},{"$f":"Asset_NoReclass!AB957","v":0},{"$f":"Asset_NoReclass!AC957","v":0},{"$f":"-IF(AD924<0,AD924,IF(AD913=0,0,MIN((AD924/AD913)*(AD924>0),AD924)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":958},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R958","v":0},{"$f":"Asset_NoReclass!S958","v":0},{"$f":"Asset_NoReclass!T958","v":0},{"$f":"Asset_NoReclass!U958","v":0},{"$f":"Asset_NoReclass!V958","v":0},{"$f":"Asset_NoReclass!W958","v":0},{"$f":"Asset_NoReclass!X958","v":0},{"$f":"Asset_NoReclass!Y958","v":0},{"$f":"Asset_NoReclass!Z958","v":0},{"$f":"Asset_NoReclass!AA958","v":0},{"$f":"Asset_NoReclass!AB958","v":0},{"$f":"Asset_NoReclass!AC958","v":0},{"$f":"-IF(AD925<0,AD925,IF(AD914=0,0,MIN((AD925/AD914)*(AD925>0),AD925)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":959},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R950:R958)","v":-7.7609936569084601},-7.7609936569084601,-14.765670466941231,-14.765670466941231,-14.765670466941231,-14.765670466941234,-14.765670466941234,-14.723926184283526,-14.723926184283524,-14.723926184283524,-14.723926184283524,-14.723926184283524,-14.730303719949454,-14.730303719949454,-14.730303719949456,-14.72357831870176,-14.72357831870176]
[{"$f":"ROW()","v":960},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R959-Asset_NoReclass!R959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S959-Asset_NoReclass!S959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T959-Asset_NoReclass!T959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U959-Asset_NoReclass!U959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V959-Asset_NoReclass!V959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W959-Asset_NoReclass!W959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X959-Asset_NoReclass!X959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y959-Asset_NoReclass!Y959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z959-Asset_NoReclass!Z959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA959-Asset_NoReclass!AA959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB959-Asset_NoReclass!AB959)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC959-Asset_NoReclass!AC959)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":961},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q917+Q928+Q939+Q950","v":620.93091868550505},615.35752089836853,{"$f":"(S917+S928+S939+S950-S972)*(S917+S928+S939+S950-S972>0)","v":609.78412311123202},{"$f":"T917+T928+T939+T950","v":600.82214919884075},591.86017528644948,582.8982013740582,573.93622746166693,564.97425354927566,556.01227963688439,547.05030572449311,538.08833181210184,529.12635789971057,520.1643839873193,511.19603253926209,502.22768109120489,493.25932964314768,484.29097819509047,475.32262674703327]
[{"$f":"ROW()","v":962},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,129.81325397138477,130.87021776490394,{"$f":"(S918+S929+S940+S951-S973)*(S918+S929+S940+S951-S973>0)","v":131.92718155842311},129.34230812712286,126.75743469582261,124.17256126452236,121.58768783322211,119.00281440192185,116.4179409706216,113.83306753932135,111.2481941080211,105.68578440262004,100.12337469721899,94.56096499181794,88.998555286416888,83.436145581015836,77.873735875614784,72.311326170213732]
[{"$f":"ROW()","v":963},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S919+S930+S941+S952-S974)*(S919+S930+S941+S952-S974>0)","v":0},0,0,0,0,{"$f":"X919+X930+X941+X952","v":0},{"$f":"Y919+Y930+Y941+Y952","v":0},0,0,0,0,{"$f":"AD919+AD930+AD941+AD952","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,2.277267455753508,2.9353532933064419,{"$f":"(S920+S931+S942+S953-S975)*(S920+S931+S942+S953-S975>0)","v":3.5934391308593758},4.086326940034553,4.6072301657516137,5.2201560859051472,4.9066867264595144,{"$f":"X920+X931+X942+X953","v":4.3033168402678257},{"$f":"Y920+Y931+Y942+Y953","v":4.1543256618017068},4.0053344833355879,3.8563433048694691,3.6635261396259957,3.4707089743825223,{"$f":"AD920+AD931+AD942+AD953","v":3.277891809139049},3.0850746438955756,2.8922574786521023,2.6994403134086289,2.5066231481651555]
[{"$f":"ROW()","v":965},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,4.3727891935911822,3.4982313548729458,{"$f":"(S921+S932+S943+S954-S976)*(S921+S932+S943+S954-S976>0)","v":2.6236735161547093},1.7491156774364729,0.87455783871823645,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":966},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0.10088101871543087,9.4155617467735472E-2,8.7430216220040075E-2,8.0704814972344691E-2,7.3979413724649307E-2,6.7254012476953909E-2,6.0528611229258518E-2,5.3803209981563127E-2,4.7077808733867736E-2,4.0352407486172345E-2,3.3627006238476954E-2,2.6901604990781564E-2,2.0176203743086173E-2,1.3450802495390782E-2,6.7254012476953909E-3,0,0,0]
[{"$f":"ROW()","v":967},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,30.213622608781574,27.192260347903417,24.170898087025261,21.149535826147105,18.128173565268948,15.106811304390792,12.085449043512636,9.0640867826344795,6.0427245217563232,3.0213622608781665,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15,9.7699626167013776E-15]
[{"$f":"ROW()","v":968},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q924+Q935+Q946+Q957","v":1.7810872104348701},{"$f":"R924+R935+R946+R957","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":969},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q925+Q936+Q947+Q958","v":0},{"$f":"R925+R936+R947+R958","v":0},{"$f":"(S925+S936+S947+S958-S980)*(S925+S936+S947+S958-S980>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":970},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q961:Q969)","v":789.48982014416629},{"$f":"SUM(R961:R969)","v":781.72882648725795},773.96783283034938,759.01122779498905,744.08263817617046,729.24607125178841,714.35766688652541,699.17936199451628,684.45543581023287,669.73150962594923,655.00758344166582,640.28365725738229,625.55973107309876,610.82942735314941,596.09912363319984,581.36881991325049,566.64524159454879,551.9216632758471]
[{"$f":"ROW()","v":971},"Over Depreciation"]
[{"$f":"ROW()","v":972},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S917+S928+S950)*(S917+S928+S950<0)","v":0}]
[{"$f":"ROW()","v":973},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S918+S929+S951)*(S918+S929+S951<0)","v":0}]
[{"$f":"ROW()","v":974},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S919+S930+S952)*(S919+S930+S952<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S920+S931+S953)*(S920+S931+S953<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S921+S932+S954)*(S921+S932+S954<0)","v":0}]
[{"$f":"ROW()","v":977},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":978},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":979},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S924+S935+S957)*(S924+S935+S957<0)","v":0}]
[{"$f":"ROW()","v":980},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S925+S936+S958)*(S925+S936+S958<0)","v":0}]
[{"$f":"ROW()","v":981},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S972:S980)","v":0}]
[{"$f":"ROW()","v":982}]
["2009 Capex"]
[{"$f":"ROW()","v":984},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":985},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,S985-1)","v":69},68,67,66,65,64,63,62,61,60,{"$f":"IF(AD$125=\"\",AC985-1,MIN(AC985-1,AD$125))","v":59},{"$f":"MAX(0,AD985-1)","v":58},57,56,55]
[{"$f":"ROW()","v":986},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"IF(AD$125=\"\",AC986-1,MIN(AC986-1,AD$125))","v":19},18,17,16,15]
[{"$f":"ROW()","v":987},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"IF(AD984=\"\",MAX(0,AC987-1),Inputs!$D$72-(AC$6-LEFT($A983,4)))","v":19},18,17,16,15]
[{"$f":"ROW()","v":988},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"MAX(0,AC988-1)","v":19},18,17,16,15]
[{"$f":"ROW()","v":989},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,S989-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,S990-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":991},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":992},null,"Non-Depreciable"]
[{"$f":"ROW()","v":993},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,S993-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,{"$f":"IF(AD$125=\"\",AC993-1,MIN(AC993-1,AD$125))","v":51.598995281445561},{"$f":"MAX(0,AD993-1)","v":50.598995281445561},49.598995281445561,48.598995281445561,47.598995281445561]
[{"$f":"ROW()","v":994}]
[{"$f":"ROW()","v":995},"Opening Value"]
[{"$f":"ROW()","v":996},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG1040","v":0}]
[{"$f":"ROW()","v":997},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,9.3878885043999494E-3,1.6859881395657052E-2,2.4331874286914155E-2,3.1803867178171255E-2,3.9275860069428355E-2,4.6747852960685454E-2,5.4219845851942554E-2,6.1691838743199653E-2,6.916383163445676E-2,7.6635824525713866E-2,7.4719928912571024E-2,7.0787301075067283E-2,6.6854673237563542E-2,6.2922045400059801E-2,5.898941756255606E-2]
[{"$f":"ROW()","v":999},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.50249914746704039,0.21867018914840941,0.23192382945488788,0.24517746976136634,0.16555555907677239,0.17880919938325085,0.15201669277333643,0.15230013769472928,0.15258358261612212,0.15286702753751497,0.15315047245890781,0.14549294883596242,0.13783542521301703,0.13017790159007164,0.12252037796712625,0.11486285434418086]
[{"$f":"ROW()","v":1000},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8841277429904095E-2,7.1073021943923273E-2,5.3304766457942451E-2,3.553651097196163E-2,1.7768255485980815E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1002},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.17328857048738186,0.15595971343864368,0.13863085638990549,0.12130199934116731,0.10397314229242913,8.6644285243690944E-2,6.9315428194952761E-2,5.1986571146214577E-2,3.4657714097476394E-2,1.7328857048738208E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1004},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R996:R1004)","v":0},{"$f":"SUM(S996:S1004)","v":1.5795628996387823},1.270024717289832,1.2556532379528487,1.2412817586158651,1.1340347282878094,1.1196632489508258,1.0830138781834304,1.0734404589473421,1.063867039711254,1.0542936204751658,1.0447202012390775,1.0351467820029892,1.0235566305425401,1.011966479082091,1.0003763276216417,0.98878617616119269]
[{"$f":"ROW()","v":1006},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1005-Asset_NoReclass!S1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1005-Asset_NoReclass!T1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1005-Asset_NoReclass!U1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1005-Asset_NoReclass!V1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1005-Asset_NoReclass!W1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1005-Asset_NoReclass!X1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1005-Asset_NoReclass!Y1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1005-Asset_NoReclass!Z1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1005-Asset_NoReclass!AA1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1005-Asset_NoReclass!AB1005)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1005-Asset_NoReclass!AC1005)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1007},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R1007)","v":0}]
[{"$f":"ROW()","v":1008},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R1008)","v":0}]
[{"$f":"ROW()","v":1009},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R1009)","v":0}]
[{"$f":"ROW()","v":1010},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R1010)","v":0.50249914746704039}]
[{"$f":"ROW()","v":1011},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R1011)","v":8.8841277429904095E-2}]
[{"$f":"ROW()","v":1012},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R1012)","v":0}]
[{"$f":"ROW()","v":1013},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!R1013)","v":0.17328857048738186}]
[{"$f":"ROW()","v":1014},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1014","v":0.81493390425445578}]
[{"$f":"ROW()","v":1015},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1015","v":0}]
[{"$f":"ROW()","v":1016},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1007:R1015)","v":1.5795628996387823}]
[{"$f":"ROW()","v":1017},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1016-Asset_NoReclass!R1016)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1018},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1018-frPipeline!S1027","v":0},{"$f":"Asset_NoReclass!T1018-frPipeline!T1027","v":0},{"$f":"Asset_NoReclass!U1018-frPipeline!U1027","v":0},{"$f":"Asset_NoReclass!V1018-frPipeline!V1027","v":0},{"$f":"Asset_NoReclass!W1018-frPipeline!W1027","v":0},{"$f":"Asset_NoReclass!X1018-frPipeline!X1027","v":0},{"$f":"Asset_NoReclass!Y1018-frPipeline!Y1027","v":0},{"$f":"Asset_NoReclass!Z1018-frPipeline!Z1027","v":0},{"$f":"Asset_NoReclass!AA1018-frPipeline!AA1027","v":0},{"$f":"Asset_NoReclass!AB1018-frPipeline!AB1027","v":0},{"$f":"Asset_NoReclass!AC1018-frPipeline!AC1027","v":0},{"$f":"-Inputs!AD3020","v":0},{"$f":"-Inputs!AE3020","v":0},{"$f":"-Inputs!AF3020","v":0},{"$f":"-Inputs!AG3020","v":0},{"$f":"-Inputs!AH3020","v":0}]
[{"$f":"ROW()","v":1019},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1019-frCompression!S1027","v":0},{"$f":"Asset_NoReclass!T1019-frCompression!T1027","v":0},{"$f":"Asset_NoReclass!U1019-frCompression!U1027","v":0},{"$f":"Asset_NoReclass!V1019-frCompression!V1027","v":0},{"$f":"Asset_NoReclass!W1019-frCompression!W1027","v":0},{"$f":"Asset_NoReclass!X1019-frCompression!X1027","v":0},{"$f":"Asset_NoReclass!Y1019-frCompression!Y1027","v":0},{"$f":"Asset_NoReclass!Z1019-frCompression!Z1027","v":0},{"$f":"Asset_NoReclass!AA1019-frCompression!AA1027","v":0},{"$f":"Asset_NoReclass!AB1019-frCompression!AB1027","v":0},{"$f":"Asset_NoReclass!AC1019-frCompression!AC1027","v":0},{"$f":"-Inputs!AD3021","v":0},{"$f":"-Inputs!AE3021","v":0},{"$f":"-Inputs!AF3021","v":0},{"$f":"-Inputs!AG3021","v":0},{"$f":"-Inputs!AH3021","v":0}]
[{"$f":"ROW()","v":1020},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1020-frMetering!S1027","v":0},{"$f":"Asset_NoReclass!T1020-frMetering!T1027","v":0},{"$f":"Asset_NoReclass!U1020-frMetering!U1027","v":0},{"$f":"Asset_NoReclass!V1020-frMetering!V1027","v":0},{"$f":"Asset_NoReclass!W1020-frMetering!W1027","v":0},{"$f":"Asset_NoReclass!X1020-frMetering!X1027","v":0},{"$f":"Asset_NoReclass!Y1020-frMetering!Y1027","v":0},{"$f":"Asset_NoReclass!Z1020-frMetering!Z1027","v":0},{"$f":"Asset_NoReclass!AA1020-frMetering!AA1027","v":0},{"$f":"Asset_NoReclass!AB1020-frMetering!AB1027","v":0},{"$f":"Asset_NoReclass!AC1020-frMetering!AC1027","v":0},{"$f":"-Inputs!AD3022","v":0},{"$f":"-Inputs!AE3022","v":0},{"$f":"-Inputs!AF3022","v":0},{"$f":"-Inputs!AG3022","v":0},{"$f":"-Inputs!AH3022","v":0}]
[{"$f":"ROW()","v":1021},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1021-frOther!S1027","v":0},{"$f":"Asset_NoReclass!T1021-frOther!T1027","v":0},{"$f":"Asset_NoReclass!U1021-frOther!U1027","v":0},{"$f":"Asset_NoReclass!V1021-frOther!V1027","v":-9.287555099107242E-2},{"$f":"Asset_NoReclass!W1021-frOther!W1027","v":0},{"$f":"Asset_NoReclass!X1021-frOther!X1027","v":-2.2277891430412079E-2},{"$f":"Asset_NoReclass!Y1021-frOther!Y1027","v":0},{"$f":"Asset_NoReclass!Z1021-frOther!Z1027","v":0},{"$f":"Asset_NoReclass!AA1021-frOther!AA1027","v":0},{"$f":"Asset_NoReclass!AB1021-frOther!AB1027","v":0},{"$f":"Asset_NoReclass!AC1021-frOther!AC1027","v":0},{"$f":"-Inputs!AD3023","v":0},{"$f":"-Inputs!AE3023","v":0},{"$f":"-Inputs!AF3023","v":0},{"$f":"-Inputs!AG3023","v":0},{"$f":"-Inputs!AH3023","v":0}]
[{"$f":"ROW()","v":1022},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1022)","v":0},{"$f":"SUM(frPipeline:frOther!T1022)","v":0},{"$f":"SUM(frPipeline:frOther!U1022)","v":0},{"$f":"SUM(frPipeline:frOther!V1022)","v":0},{"$f":"SUM(frPipeline:frOther!W1022)","v":0},{"$f":"SUM(frPipeline:frOther!X1022)","v":0},{"$f":"SUM(frPipeline:frOther!Y1022)","v":0},{"$f":"SUM(frPipeline:frOther!Z1022)","v":0},{"$f":"SUM(frPipeline:frOther!AA1022)","v":0},{"$f":"SUM(frPipeline:frOther!AB1022)","v":0},{"$f":"SUM(frPipeline:frOther!AC1022)","v":0},{"$f":"-Inputs!AD3024","v":0},{"$f":"-Inputs!AE3024","v":0},{"$f":"-Inputs!AF3024","v":0},{"$f":"-Inputs!AG3024","v":0},{"$f":"-Inputs!AH3024","v":0}]
[{"$f":"ROW()","v":1023},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1023)","v":0},{"$f":"SUM(frPipeline:frOther!T1023)","v":0},{"$f":"SUM(frPipeline:frOther!U1023)","v":0},{"$f":"SUM(frPipeline:frOther!V1023)","v":0},{"$f":"SUM(frPipeline:frOther!W1023)","v":0},{"$f":"SUM(frPipeline:frOther!X1023)","v":0},{"$f":"SUM(frPipeline:frOther!Y1023)","v":0},{"$f":"SUM(frPipeline:frOther!Z1023)","v":0},{"$f":"SUM(frPipeline:frOther!AA1023)","v":0},{"$f":"SUM(frPipeline:frOther!AB1023)","v":0},{"$f":"SUM(frPipeline:frOther!AC1023)","v":0},{"$f":"-Inputs!AD3025","v":0},{"$f":"-Inputs!AE3025","v":0},{"$f":"-Inputs!AF3025","v":0},{"$f":"-Inputs!AG3025","v":0},{"$f":"-Inputs!AH3025","v":0}]
[{"$f":"ROW()","v":1024},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1024)","v":0},{"$f":"SUM(frPipeline:frOther!T1024)","v":0},{"$f":"SUM(frPipeline:frOther!U1024)","v":0},{"$f":"SUM(frPipeline:frOther!V1024)","v":0},{"$f":"SUM(frPipeline:frOther!W1024)","v":0},{"$f":"SUM(frPipeline:frOther!X1024)","v":0},{"$f":"SUM(frPipeline:frOther!Y1024)","v":0},{"$f":"SUM(frPipeline:frOther!Z1024)","v":0},{"$f":"SUM(frPipeline:frOther!AA1024)","v":0},{"$f":"SUM(frPipeline:frOther!AB1024)","v":0},{"$f":"SUM(frPipeline:frOther!AC1024)","v":0},{"$f":"-Inputs!AD3026","v":0},{"$f":"-Inputs!AE3026","v":0},{"$f":"-Inputs!AF3026","v":0},{"$f":"-Inputs!AG3026","v":0},{"$f":"-Inputs!AH3026","v":0}]
[{"$f":"ROW()","v":1025},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1025","v":0},{"$f":"Asset_NoReclass!T1025","v":0},{"$f":"Asset_NoReclass!U1025","v":0},{"$f":"Asset_NoReclass!V1025","v":0},{"$f":"Asset_NoReclass!W1025","v":0},{"$f":"Asset_NoReclass!X1025","v":0},{"$f":"Asset_NoReclass!Y1025","v":0},{"$f":"Asset_NoReclass!Z1025","v":0},{"$f":"Asset_NoReclass!AA1025","v":0},{"$f":"Asset_NoReclass!AB1025","v":0},{"$f":"Asset_NoReclass!AC1025","v":0},{"$f":"-Inputs!AD3027","v":0},{"$f":"-Inputs!AE3027","v":0},{"$f":"-Inputs!AF3027","v":0},{"$f":"-Inputs!AG3027","v":0},{"$f":"-Inputs!AH3027","v":0}]
[{"$f":"ROW()","v":1026},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1026","v":0},{"$f":"Asset_NoReclass!T1026","v":0},{"$f":"Asset_NoReclass!U1026","v":0},{"$f":"Asset_NoReclass!V1026","v":0},{"$f":"Asset_NoReclass!W1026","v":0},{"$f":"Asset_NoReclass!X1026","v":0},{"$f":"Asset_NoReclass!Y1026","v":0},{"$f":"Asset_NoReclass!Z1026","v":0},{"$f":"Asset_NoReclass!AA1026","v":0},{"$f":"Asset_NoReclass!AB1026","v":0},{"$f":"Asset_NoReclass!AC1026","v":0},{"$f":"-Inputs!AD3028","v":0},{"$f":"-Inputs!AE3028","v":0},{"$f":"-Inputs!AF3028","v":0},{"$f":"-Inputs!AG3028","v":0},{"$f":"-Inputs!AH3028","v":0}]
[{"$f":"ROW()","v":1027},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1018:S1026)","v":0},0,0,-9.287555099107242E-2,0,-2.2277891430412079E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1028},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1027-Asset_NoReclass!S1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1027-Asset_NoReclass!T1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1027-Asset_NoReclass!U1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1027-Asset_NoReclass!V1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1027-Asset_NoReclass!W1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1027-Asset_NoReclass!X1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1027-Asset_NoReclass!Y1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1027-Asset_NoReclass!Z1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1027-Asset_NoReclass!AA1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1027-Asset_NoReclass!AB1027)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1027-Asset_NoReclass!AC1027)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1029},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1029-frPipeline!S1038","v":-1.7022644385542238},{"$f":"Asset_NoReclass!T1029-frPipeline!T1038","v":0},{"$f":"Asset_NoReclass!U1029-frPipeline!U1038","v":0},{"$f":"Asset_NoReclass!V1029-frPipeline!V1038","v":0},{"$f":"Asset_NoReclass!W1029-frPipeline!W1038","v":0},{"$f":"Asset_NoReclass!X1029-frPipeline!X1038","v":0},{"$f":"Asset_NoReclass!Y1029-frPipeline!Y1038","v":0},{"$f":"Asset_NoReclass!Z1029-frPipeline!Z1038","v":0},{"$f":"Asset_NoReclass!AA1029-frPipeline!AA1038","v":0},{"$f":"Asset_NoReclass!AB1029-frPipeline!AB1038","v":0},{"$f":"Asset_NoReclass!AC1029-frPipeline!AC1038","v":0},{"$f":"-IF(AD996<0,AD996,IF(AD985=0,0,MIN((AD996/AD985)*(AD996>0),AD996)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1030},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1030-frCompression!S1038","v":-1.9498468179461832E-2},{"$f":"Asset_NoReclass!T1030-frCompression!T1038","v":0},{"$f":"Asset_NoReclass!U1030-frCompression!U1038","v":0},{"$f":"Asset_NoReclass!V1030-frCompression!V1038","v":0},{"$f":"Asset_NoReclass!W1030-frCompression!W1038","v":0},{"$f":"Asset_NoReclass!X1030-frCompression!X1038","v":0},{"$f":"Asset_NoReclass!Y1030-frCompression!Y1038","v":0},{"$f":"Asset_NoReclass!Z1030-frCompression!Z1038","v":0},{"$f":"Asset_NoReclass!AA1030-frCompression!AA1038","v":0},{"$f":"Asset_NoReclass!AB1030-frCompression!AB1038","v":0},{"$f":"Asset_NoReclass!AC1030-frCompression!AC1038","v":0},{"$f":"-IF(AD997<0,AD997,IF(AD986=0,0,MIN((AD997/AD986)*(AD997>0),AD997)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1031-frMetering!S1038","v":9.3878885043999494E-3},{"$f":"Asset_NoReclass!T1031-frMetering!T1038","v":7.4719928912571022E-3},{"$f":"Asset_NoReclass!U1031-frMetering!U1038","v":7.4719928912571022E-3},{"$f":"Asset_NoReclass!V1031-frMetering!V1038","v":7.4719928912571022E-3},{"$f":"Asset_NoReclass!W1031-frMetering!W1038","v":7.4719928912571022E-3},{"$f":"Asset_NoReclass!X1031-frMetering!X1038","v":7.4719928912571022E-3},{"$f":"Asset_NoReclass!Y1031-frMetering!Y1038","v":7.4719928912571022E-3},{"$f":"Asset_NoReclass!Z1031-frMetering!Z1038","v":7.4719928912571022E-3},{"$f":"Asset_NoReclass!AA1031-frMetering!AA1038","v":7.4719928912571022E-3},{"$f":"Asset_NoReclass!AB1031-frMetering!AB1038","v":7.4719928912571013E-3},{"$f":"Asset_NoReclass!AC1031-frMetering!AC1038","v":-1.9158956131428476E-3},{"$f":"-IF(AD998<0,AD998,IF(AD987=0,0,MIN((AD998/AD987)*(AD998>0),AD998)))","v":-3.9326278375037384E-3},-3.9326278375037375E-3,-3.9326278375037375E-3,-3.9326278375037375E-3,-3.9326278375037375E-3]
[{"$f":"ROW()","v":1032},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1032-frOther!S1038","v":-0.28382895831863098},{"$f":"Asset_NoReclass!T1032-frOther!T1038","v":1.3253640306478479E-2},{"$f":"Asset_NoReclass!U1032-frOther!U1038","v":1.3253640306478479E-2},{"$f":"Asset_NoReclass!V1032-frOther!V1038","v":1.3253640306478475E-2},{"$f":"Asset_NoReclass!W1032-frOther!W1038","v":1.3253640306478479E-2},{"$f":"Asset_NoReclass!X1032-frOther!X1038","v":-4.5146151795023397E-3},{"$f":"Asset_NoReclass!Y1032-frOther!Y1038","v":2.8344492139284472E-4},{"$f":"Asset_NoReclass!Z1032-frOther!Z1038","v":2.8344492139284558E-4},{"$f":"Asset_NoReclass!AA1032-frOther!AA1038","v":2.8344492139284645E-4},{"$f":"Asset_NoReclass!AB1032-frOther!AB1038","v":2.8344492139284645E-4},{"$f":"Asset_NoReclass!AC1032-frOther!AC1038","v":-7.65752362294539E-3},{"$f":"-IF(AD999<0,AD999,IF(AD988=0,0,MIN((AD999/AD988)*(AD999>0),AD999)))","v":-7.6575236229453909E-3},-7.6575236229453909E-3,-7.6575236229453909E-3,-7.6575236229453909E-3,-7.6575236229453909E-3]
[{"$f":"ROW()","v":1033},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1033)","v":-1.7768255485980818E-2},{"$f":"SUM(frPipeline:frOther!T1033)","v":-1.7768255485980818E-2},{"$f":"SUM(frPipeline:frOther!U1033)","v":-1.7768255485980818E-2},{"$f":"SUM(frPipeline:frOther!V1033)","v":-1.7768255485980815E-2},{"$f":"SUM(frPipeline:frOther!W1033)","v":-1.7768255485980815E-2},{"$f":"SUM(frPipeline:frOther!X1033)","v":0},{"$f":"SUM(frPipeline:frOther!Y1033)","v":0},{"$f":"SUM(frPipeline:frOther!Z1033)","v":0},{"$f":"SUM(frPipeline:frOther!AA1033)","v":0},{"$f":"SUM(frPipeline:frOther!AB1033)","v":0},{"$f":"SUM(frPipeline:frOther!AC1033)","v":0},{"$f":"-IF(AD1000<0,AD1000,IF(AD989=0,0,MIN((AD1000/AD989)*(AD1000>0),AD1000)))","v":0},{"$f":"-IF(AE1000<0,AE1000,IF(AE989=0,0,MIN((AE1000/AE989)*(AE1000>0),AE1000)))","v":0},0,0,0]
[{"$f":"ROW()","v":1034},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1034)","v":0},{"$f":"SUM(frPipeline:frOther!T1034)","v":0},{"$f":"SUM(frPipeline:frOther!U1034)","v":0},{"$f":"SUM(frPipeline:frOther!V1034)","v":0},{"$f":"SUM(frPipeline:frOther!W1034)","v":0},{"$f":"SUM(frPipeline:frOther!X1034)","v":0},{"$f":"SUM(frPipeline:frOther!Y1034)","v":0},{"$f":"SUM(frPipeline:frOther!Z1034)","v":0},{"$f":"SUM(frPipeline:frOther!AA1034)","v":0},{"$f":"SUM(frPipeline:frOther!AB1034)","v":0},{"$f":"SUM(frPipeline:frOther!AC1034)","v":0},{"$f":"-IF(AD1001<0,AD1001,IF(AD990=0,0,MIN((AD1001/AD990)*(AD1001>0),AD1001)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1035},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1035)","v":-1.7328857048738187E-2},{"$f":"SUM(frPipeline:frOther!T1035)","v":-1.7328857048738187E-2},{"$f":"SUM(frPipeline:frOther!U1035)","v":-1.7328857048738187E-2},{"$f":"SUM(frPipeline:frOther!V1035)","v":-1.7328857048738187E-2},{"$f":"SUM(frPipeline:frOther!W1035)","v":-1.732885704873819E-2},{"$f":"SUM(frPipeline:frOther!X1035)","v":-1.7328857048738187E-2},{"$f":"SUM(frPipeline:frOther!Y1035)","v":-1.7328857048738187E-2},{"$f":"SUM(frPipeline:frOther!Z1035)","v":-1.7328857048738187E-2},{"$f":"SUM(frPipeline:frOther!AA1035)","v":-1.7328857048738187E-2},{"$f":"SUM(frPipeline:frOther!AB1035)","v":-1.7328857048738187E-2},{"$f":"SUM(frPipeline:frOther!AC1035)","v":0},{"$f":"-IF(AD1002<0,AD1002,IF(AD991=0,0,MIN((AD1002/AD991)*(AD1002>0),AD1002)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1036","v":0},{"$f":"Asset_NoReclass!T1036","v":0},{"$f":"Asset_NoReclass!U1036","v":0},{"$f":"Asset_NoReclass!V1036","v":0},{"$f":"Asset_NoReclass!W1036","v":0},{"$f":"Asset_NoReclass!X1036","v":0},{"$f":"Asset_NoReclass!Y1036","v":0},{"$f":"Asset_NoReclass!Z1036","v":0},{"$f":"Asset_NoReclass!AA1036","v":0},{"$f":"Asset_NoReclass!AB1036","v":0},{"$f":"Asset_NoReclass!AC1036","v":0},{"$f":"-IF(AD1003<0,AD1003,IF(AD992=0,0,MIN((AD1003/AD992)*(AD1003>0),AD1003)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1037","v":0},{"$f":"Asset_NoReclass!T1037","v":0},{"$f":"Asset_NoReclass!U1037","v":0},{"$f":"Asset_NoReclass!V1037","v":0},{"$f":"Asset_NoReclass!W1037","v":0},{"$f":"Asset_NoReclass!X1037","v":0},{"$f":"Asset_NoReclass!Y1037","v":0},{"$f":"Asset_NoReclass!Z1037","v":0},{"$f":"Asset_NoReclass!AA1037","v":0},{"$f":"Asset_NoReclass!AB1037","v":0},{"$f":"Asset_NoReclass!AC1037","v":0},{"$f":"-IF(AD1004<0,AD1004,IF(AD993=0,0,MIN((AD1004/AD993)*(AD1004>0),AD1004)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1029:S1037)","v":-2.0313010890826355},-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983423E-2,-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882372E-3,-1.159015146044913E-2,-1.1590151460449128E-2,-1.1590151460449128E-2,-1.1590151460449128E-2,-1.1590151460449128E-2]
[{"$f":"ROW()","v":1039},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1038-Asset_NoReclass!S1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1038-Asset_NoReclass!T1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1038-Asset_NoReclass!U1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1038-Asset_NoReclass!V1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1038-Asset_NoReclass!W1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1038-Asset_NoReclass!X1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1038-Asset_NoReclass!Y1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1038-Asset_NoReclass!Z1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1038-Asset_NoReclass!AA1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1038-Asset_NoReclass!AB1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1038-Asset_NoReclass!AC1038)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R996+R1007+R1018+R1029)","v":0},{"$f":"(S996+S1007+S1018+S1029-S1051)*(S996+S1007+S1018+S1029-S1051>0)","v":0},{"$f":"T996+T1007+T1018+T1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R997+R1008+R1019+R1030)","v":0},{"$f":"(S997+S1008+S1019+S1030-S1052)*(S997+S1008+S1019+S1030-S1052>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R998+R1009+R1020+R1031)","v":0},{"$f":"(S998+S1009+S1020+S1031-S1053)*(S998+S1009+S1020+S1031-S1053>0)","v":9.3878885043999494E-3},1.6859881395657052E-2,2.4331874286914155E-2,3.1803867178171255E-2,3.9275860069428355E-2,{"$f":"X998+X1009+X1020+X1031","v":4.6747852960685454E-2},{"$f":"Y998+Y1009+Y1020+Y1031","v":5.4219845851942554E-2},6.1691838743199653E-2,6.916383163445676E-2,7.6635824525713866E-2,7.4719928912571024E-2,{"$f":"AD998+AD1009+AD1020+AD1031","v":7.0787301075067283E-2},6.6854673237563542E-2,6.2922045400059801E-2,5.898941756255606E-2,5.5056789725052319E-2]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R999+R1010+R1021+R1032)","v":0.50249914746704039},{"$f":"(S999+S1010+S1021+S1032-S1054)*(S999+S1010+S1021+S1032-S1054>0)","v":0.21867018914840941},0.23192382945488788,0.24517746976136634,0.16555555907677239,0.17880919938325085,{"$f":"X999+X1010+X1021+X1032","v":0.15201669277333643},{"$f":"Y999+Y1010+Y1021+Y1032","v":0.15230013769472928},0.15258358261612212,0.15286702753751497,0.15315047245890781,0.14549294883596242,{"$f":"AD999+AD1010+AD1021+AD1032","v":0.13783542521301703},0.13017790159007164,0.12252037796712625,0.11486285434418086,0.10720533072123548]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1000+R1011+R1022+R1033)","v":8.8841277429904095E-2},{"$f":"(S1000+S1011+S1022+S1033-S1055)*(S1000+S1011+S1022+S1033-S1055>0)","v":7.1073021943923273E-2},5.3304766457942451E-2,3.553651097196163E-2,1.7768255485980815E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17328857048738186,0.15595971343864368,0.13863085638990549,0.12130199934116731,0.10397314229242913,8.6644285243690944E-2,6.9315428194952761E-2,5.1986571146214577E-2,3.4657714097476394E-2,1.7328857048738208E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1003+R1014+R1025+R1036)","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1048},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1004+R1015+R1026+R1037)","v":0},{"$f":"(S1004+S1015+S1026+S1037-S1059)*(S1004+S1015+S1026+S1037-S1059>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1040:R1048)","v":1.5795628996387823},{"$f":"SUM(S1040:S1048)","v":1.270024717289832},1.2556532379528487,1.2412817586158651,1.1340347282878094,1.1196632489508258,1.0830138781834304,1.0734404589473421,1.063867039711254,1.0542936204751658,1.0447202012390775,1.0351467820029892,1.0235566305425401,1.011966479082091,1.0003763276216417,0.98878617616119269,0.97719602470074363]
[{"$f":"ROW()","v":1050},"Over Depreciation"]
[{"$f":"ROW()","v":1051},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S996+S1007+S1029)*(S996+S1007+S1029<0)","v":-1.7022644385542238}]
[{"$f":"ROW()","v":1052},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S997+S1008+S1030)*(S997+S1008+S1030<0)","v":-1.9498468179461832E-2}]
[{"$f":"ROW()","v":1053},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S998+S1009+S1031)*(S998+S1009+S1031<0)","v":0}]
[{"$f":"ROW()","v":1054},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S999+S1010+S1032)*(S999+S1010+S1032<0)","v":0}]
[{"$f":"ROW()","v":1055},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1011+S1033)*(S1000+S1011+S1033<0)","v":0}]
[{"$f":"ROW()","v":1056},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1003+S1014+S1036)*(S1003+S1014+S1036<0)","v":0}]
[{"$f":"ROW()","v":1059},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1004+S1015+S1037)*(S1004+S1015+S1037<0)","v":0}]
[{"$f":"ROW()","v":1060},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1051:S1059)","v":-1.7217629067336857}]
[{"$f":"ROW()","v":1061}]
["2010 Capex"]
[{"$f":"ROW()","v":1063},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1064},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,T1064-1)","v":69},68,67,66,65,64,63,62,61,{"$f":"IF(AD$125=\"\",AC1064-1,MIN(AC1064-1,AD$125))","v":60},{"$f":"MAX(0,AD1064-1)","v":59},58,57,56]
[{"$f":"ROW()","v":1065},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,{"$f":"IF(AD$125=\"\",AC1065-1,MIN(AC1065-1,AD$125))","v":20},19,18,17,16]
[{"$f":"ROW()","v":1066},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,{"$f":"IF(AD1063=\"\",MAX(0,AC1066-1),Inputs!$D$72-(AC$6-LEFT($A1062,4)))","v":20},19,18,17,16]
[{"$f":"ROW()","v":1067},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,{"$f":"MAX(0,AC1067-1)","v":20},19,18,17,16]
[{"$f":"ROW()","v":1068},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,T1068-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,T1069-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1070},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1072},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,T1072-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,{"$f":"IF(AD$125=\"\",AC1072-1,MIN(AC1072-1,AD$125))","v":52.598995281445561},{"$f":"MAX(0,AD1072-1)","v":51.598995281445561},50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":1073}]
[{"$f":"ROW()","v":1074},"Opening Value"]
[{"$f":"ROW()","v":1075},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1119","v":0},571.54093462817241,564.24756764495419,556.95420066173597,549.66083367851775,542.36746669529953,535.07409971208131,527.78073272886309,520.48736574564487,513.19399876242665,505.90063177920842,498.6072647959902,490.29714371605701,481.98702263612381,473.67690155619061,465.36678047625742]
[{"$f":"ROW()","v":1076},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,60.289784763650403,58.443292761218821,56.596800758787239,54.750308756355658,52.903816753924076,51.057324751492494,49.210832749060913,47.364340746629331,45.51784874419775,43.671356741766168,41.824864739334586,39.733621502367853,37.642378265401121,35.551135028434395,33.459891791467669]
[{"$f":"ROW()","v":1077},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.613307654308203,5.5086845561979496,5.4040614580876962,5.2994383599774428,5.1948152618671894,5.0901921637569361,4.9855690656466827,4.8809459675364293,4.7763228694261759,4.6716997713159225,4.5670766732056691,4.3387228395453858,4.1103690058851026,3.8820151722248193,3.653661338564536]
[{"$f":"ROW()","v":1078},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,70.976686423332495,69.579135799556752,68.181585175781009,66.769536483201676,65.355683072949191,63.673752860433162,62.27875717360547,60.883761486777779,59.488765799950087,58.093770113122396,56.698774426294705,53.863835704979969,51.028896983665234,48.193958262350499,45.359019541035764]
[{"$f":"ROW()","v":1079},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.637794309880455,15.52860802255509,14.419421735229728,13.310235447904365,12.201049160579,11.091862873253636,9.9826765859282727,8.8734902986029098,7.7643040112775461,6.6551177239521824,5.5459314366268186,4.4367451493014549,3.3275588619760912,2.2183725746507275,1.1091862873253637]
[{"$f":"ROW()","v":1081},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.068134387580539,15.361320948822485,13.65450751006443,11.944727101788354,10.23508795804158,8.4712404387103835,6.7769923509683068,5.0827442632262301,3.3884961754841529,1.6942480877420758,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1083},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1075:S1083)","v":0},{"$f":"SUM(T1075:T1083)","v":742.92622513033996},729.46819269672073,716.01016026310151,702.53466279116071,689.05750186607611,675.25805576314337,661.81514361748816,648.37223147183283,634.92931932617785,621.48640718052275,608.04349503486731,593.46965187566718,578.89580871646683,564.32196555726648,549.74812239806613]
[{"$f":"ROW()","v":1085},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1084-Asset_NoReclass!T1084)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1084-Asset_NoReclass!U1084)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1084-Asset_NoReclass!V1084)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1084-Asset_NoReclass!W1084)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1084-Asset_NoReclass!X1084)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1084-Asset_NoReclass!Y1084)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1084-Asset_NoReclass!Z1084)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1084-Asset_NoReclass!AA1084)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1084-Asset_NoReclass!AB1084)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1084-Asset_NoReclass!AC1084)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1086},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1086)","v":571.54093462817241}]
[{"$f":"ROW()","v":1087},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1087)","v":60.289784763650403}]
[{"$f":"ROW()","v":1088},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1088)","v":5.613307654308203}]
[{"$f":"ROW()","v":1089},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1089)","v":70.976686423332495}]
[{"$f":"ROW()","v":1090},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1090)","v":0}]
[{"$f":"ROW()","v":1091},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1091)","v":16.637794309880455}]
[{"$f":"ROW()","v":1092},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!S1092)","v":17.068134387580539}]
[{"$f":"ROW()","v":1093},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1093","v":0.79958296341545154}]
[{"$f":"ROW()","v":1094},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1094","v":0}]
[{"$f":"ROW()","v":1095},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1086:S1094)","v":742.92622513033996}]
[{"$f":"ROW()","v":1096},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1095-Asset_NoReclass!S1095)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1097},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1097-frPipeline!T1106","v":0},{"$f":"Asset_NoReclass!U1097-frPipeline!U1106","v":0},{"$f":"Asset_NoReclass!V1097-frPipeline!V1106","v":0},{"$f":"Asset_NoReclass!W1097-frPipeline!W1106","v":0},{"$f":"Asset_NoReclass!X1097-frPipeline!X1106","v":0},{"$f":"Asset_NoReclass!Y1097-frPipeline!Y1106","v":0},{"$f":"Asset_NoReclass!Z1097-frPipeline!Z1106","v":0},{"$f":"Asset_NoReclass!AA1097-frPipeline!AA1106","v":0},{"$f":"Asset_NoReclass!AB1097-frPipeline!AB1106","v":0},{"$f":"Asset_NoReclass!AC1097-frPipeline!AC1106","v":0},{"$f":"-Inputs!AD3031","v":0},{"$f":"-Inputs!AE3031","v":0},{"$f":"-Inputs!AF3031","v":0},{"$f":"-Inputs!AG3031","v":0},{"$f":"-Inputs!AH3031","v":0}]
[{"$f":"ROW()","v":1098},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1098-frCompression!T1106","v":0},{"$f":"Asset_NoReclass!U1098-frCompression!U1106","v":0},{"$f":"Asset_NoReclass!V1098-frCompression!V1106","v":0},{"$f":"Asset_NoReclass!W1098-frCompression!W1106","v":0},{"$f":"Asset_NoReclass!X1098-frCompression!X1106","v":0},{"$f":"Asset_NoReclass!Y1098-frCompression!Y1106","v":0},{"$f":"Asset_NoReclass!Z1098-frCompression!Z1106","v":0},{"$f":"Asset_NoReclass!AA1098-frCompression!AA1106","v":0},{"$f":"Asset_NoReclass!AB1098-frCompression!AB1106","v":0},{"$f":"Asset_NoReclass!AC1098-frCompression!AC1106","v":0},{"$f":"-Inputs!AD3032","v":0},{"$f":"-Inputs!AE3032","v":0},{"$f":"-Inputs!AF3032","v":0},{"$f":"-Inputs!AG3032","v":0},{"$f":"-Inputs!AH3032","v":0}]
[{"$f":"ROW()","v":1099},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1099-frMetering!T1106","v":0},{"$f":"Asset_NoReclass!U1099-frMetering!U1106","v":0},{"$f":"Asset_NoReclass!V1099-frMetering!V1106","v":0},{"$f":"Asset_NoReclass!W1099-frMetering!W1106","v":0},{"$f":"Asset_NoReclass!X1099-frMetering!X1106","v":0},{"$f":"Asset_NoReclass!Y1099-frMetering!Y1106","v":0},{"$f":"Asset_NoReclass!Z1099-frMetering!Z1106","v":0},{"$f":"Asset_NoReclass!AA1099-frMetering!AA1106","v":0},{"$f":"Asset_NoReclass!AB1099-frMetering!AB1106","v":0},{"$f":"Asset_NoReclass!AC1099-frMetering!AC1106","v":0},{"$f":"-Inputs!AD3033","v":0},{"$f":"-Inputs!AE3033","v":0},{"$f":"-Inputs!AF3033","v":0},{"$f":"-Inputs!AG3033","v":0},{"$f":"-Inputs!AH3033","v":0}]
[{"$f":"ROW()","v":1100},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1100-frOther!T1106","v":0},{"$f":"Asset_NoReclass!U1100-frOther!U1106","v":0},{"$f":"Asset_NoReclass!V1100-frOther!V1106","v":-1.4498068803596005E-2},{"$f":"Asset_NoReclass!W1100-frOther!W1106","v":-1.587893368845816E-2},{"$f":"Asset_NoReclass!X1100-frOther!X1106","v":-0.28341414298917239},{"$f":"Asset_NoReclass!Y1100-frOther!Y1106","v":0},{"$f":"Asset_NoReclass!Z1100-frOther!Z1106","v":0},{"$f":"Asset_NoReclass!AA1100-frOther!AA1106","v":0},{"$f":"Asset_NoReclass!AB1100-frOther!AB1106","v":0},{"$f":"Asset_NoReclass!AC1100-frOther!AC1106","v":0},{"$f":"-Inputs!AD3034","v":0},{"$f":"-Inputs!AE3034","v":0},{"$f":"-Inputs!AF3034","v":0},{"$f":"-Inputs!AG3034","v":0},{"$f":"-Inputs!AH3034","v":0}]
[{"$f":"ROW()","v":1101},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1101)","v":0},{"$f":"SUM(frPipeline:frOther!U1101)","v":0},{"$f":"SUM(frPipeline:frOther!V1101)","v":0},{"$f":"SUM(frPipeline:frOther!W1101)","v":0},{"$f":"SUM(frPipeline:frOther!X1101)","v":0},{"$f":"SUM(frPipeline:frOther!Y1101)","v":0},{"$f":"SUM(frPipeline:frOther!Z1101)","v":0},{"$f":"SUM(frPipeline:frOther!AA1101)","v":0},{"$f":"SUM(frPipeline:frOther!AB1101)","v":0},{"$f":"SUM(frPipeline:frOther!AC1101)","v":0},{"$f":"-Inputs!AD3035","v":0},{"$f":"-Inputs!AE3035","v":0},{"$f":"-Inputs!AF3035","v":0},{"$f":"-Inputs!AG3035","v":0},{"$f":"-Inputs!AH3035","v":0}]
[{"$f":"ROW()","v":1102},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1102)","v":0},{"$f":"SUM(frPipeline:frOther!U1102)","v":0},{"$f":"SUM(frPipeline:frOther!V1102)","v":0},{"$f":"SUM(frPipeline:frOther!W1102)","v":0},{"$f":"SUM(frPipeline:frOther!X1102)","v":0},{"$f":"SUM(frPipeline:frOther!Y1102)","v":0},{"$f":"SUM(frPipeline:frOther!Z1102)","v":0},{"$f":"SUM(frPipeline:frOther!AA1102)","v":0},{"$f":"SUM(frPipeline:frOther!AB1102)","v":0},{"$f":"SUM(frPipeline:frOther!AC1102)","v":0},{"$f":"-Inputs!AD3036","v":0},{"$f":"-Inputs!AE3036","v":0},{"$f":"-Inputs!AF3036","v":0},{"$f":"-Inputs!AG3036","v":0},{"$f":"-Inputs!AH3036","v":0}]
[{"$f":"ROW()","v":1103},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1103)","v":0},{"$f":"SUM(frPipeline:frOther!U1103)","v":0},{"$f":"SUM(frPipeline:frOther!V1103)","v":-2.9669695180219416E-3},{"$f":"SUM(frPipeline:frOther!W1103)","v":-3.2495577770096972E-3},{"$f":"SUM(frPipeline:frOther!X1103)","v":-5.7999526324266019E-2},{"$f":"SUM(frPipeline:frOther!Y1103)","v":0},{"$f":"SUM(frPipeline:frOther!Z1103)","v":0},{"$f":"SUM(frPipeline:frOther!AA1103)","v":0},{"$f":"SUM(frPipeline:frOther!AB1103)","v":0},{"$f":"SUM(frPipeline:frOther!AC1103)","v":0},{"$f":"-Inputs!AD3037","v":0},{"$f":"-Inputs!AE3037","v":0},{"$f":"-Inputs!AF3037","v":0},{"$f":"-Inputs!AG3037","v":0},{"$f":"-Inputs!AH3037","v":0}]
[{"$f":"ROW()","v":1104},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1104","v":0},{"$f":"Asset_NoReclass!U1104","v":0},{"$f":"Asset_NoReclass!V1104","v":0},{"$f":"Asset_NoReclass!W1104","v":0},{"$f":"Asset_NoReclass!X1104","v":0},{"$f":"Asset_NoReclass!Y1104","v":0},{"$f":"Asset_NoReclass!Z1104","v":0},{"$f":"Asset_NoReclass!AA1104","v":0},{"$f":"Asset_NoReclass!AB1104","v":0},{"$f":"Asset_NoReclass!AC1104","v":0},{"$f":"-Inputs!AD3038","v":0},{"$f":"-Inputs!AE3038","v":0},{"$f":"-Inputs!AF3038","v":0},{"$f":"-Inputs!AG3038","v":0},{"$f":"-Inputs!AH3038","v":0}]
[{"$f":"ROW()","v":1105},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1105","v":0},{"$f":"Asset_NoReclass!U1105","v":0},{"$f":"Asset_NoReclass!V1105","v":0},{"$f":"Asset_NoReclass!W1105","v":0},{"$f":"Asset_NoReclass!X1105","v":0},{"$f":"Asset_NoReclass!Y1105","v":0},{"$f":"Asset_NoReclass!Z1105","v":0},{"$f":"Asset_NoReclass!AA1105","v":0},{"$f":"Asset_NoReclass!AB1105","v":0},{"$f":"Asset_NoReclass!AC1105","v":0},{"$f":"-Inputs!AD3039","v":0},{"$f":"-Inputs!AE3039","v":0},{"$f":"-Inputs!AF3039","v":0},{"$f":"-Inputs!AG3039","v":0},{"$f":"-Inputs!AH3039","v":0}]
[{"$f":"ROW()","v":1106},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1097:T1105)","v":0},0,-1.7465038321617946E-2,-1.9128491465467856E-2,-0.34141366931343842,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1107},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1106-Asset_NoReclass!T1106)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1106-Asset_NoReclass!U1106)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1106-Asset_NoReclass!V1106)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1106-Asset_NoReclass!W1106)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1106-Asset_NoReclass!X1106)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1106-Asset_NoReclass!Y1106)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1106-Asset_NoReclass!Z1106)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1106-Asset_NoReclass!AA1106)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1106-Asset_NoReclass!AB1106)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1106-Asset_NoReclass!AC1106)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1108},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1108-frPipeline!T1117","v":-7.2933669832182479},{"$f":"Asset_NoReclass!U1108-frPipeline!U1117","v":-7.2933669832182479},{"$f":"Asset_NoReclass!V1108-frPipeline!V1117","v":-7.2933669832182462},{"$f":"Asset_NoReclass!W1108-frPipeline!W1117","v":-7.2933669832182462},{"$f":"Asset_NoReclass!X1108-frPipeline!X1117","v":-7.2933669832182462},{"$f":"Asset_NoReclass!Y1108-frPipeline!Y1117","v":-7.2933669832182479},{"$f":"Asset_NoReclass!Z1108-frPipeline!Z1117","v":-7.2933669832182479},{"$f":"Asset_NoReclass!AA1108-frPipeline!AA1117","v":-7.2933669832182479},{"$f":"Asset_NoReclass!AB1108-frPipeline!AB1117","v":-7.2933669832182479},{"$f":"Asset_NoReclass!AC1108-frPipeline!AC1117","v":-7.2933669832182479},{"$f":"-IF(AD1075<0,AD1075,IF(AD1064=0,0,MIN((AD1075/AD1064)*(AD1075>0),AD1075)))","v":-8.31012107993317},-8.31012107993317,-8.31012107993317,-8.3101210799331682,-8.3101210799331682]
[{"$f":"ROW()","v":1109},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1109-frCompression!T1117","v":-1.8464920024315827},{"$f":"Asset_NoReclass!U1109-frCompression!U1117","v":-1.8464920024315827},{"$f":"Asset_NoReclass!V1109-frCompression!V1117","v":-1.8464920024315832},{"$f":"Asset_NoReclass!W1109-frCompression!W1117","v":-1.8464920024315832},{"$f":"Asset_NoReclass!X1109-frCompression!X1117","v":-1.8464920024315832},{"$f":"Asset_NoReclass!Y1109-frCompression!Y1117","v":-1.8464920024315823},{"$f":"Asset_NoReclass!Z1109-frCompression!Z1117","v":-1.8464920024315823},{"$f":"Asset_NoReclass!AA1109-frCompression!AA1117","v":-1.8464920024315823},{"$f":"Asset_NoReclass!AB1109-frCompression!AB1117","v":-1.8464920024315818},{"$f":"Asset_NoReclass!AC1109-frCompression!AC1117","v":-1.8464920024315823},{"$f":"-IF(AD1076<0,AD1076,IF(AD1065=0,0,MIN((AD1076/AD1065)*(AD1076>0),AD1076)))","v":-2.0912432369667293},-2.0912432369667293,-2.0912432369667289,-2.0912432369667293,-2.0912432369667293]
[{"$f":"ROW()","v":1110},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1110-frMetering!T1117","v":-0.10462309811025362},{"$f":"Asset_NoReclass!U1110-frMetering!U1117","v":-0.10462309811025362},{"$f":"Asset_NoReclass!V1110-frMetering!V1117","v":-0.10462309811025361},{"$f":"Asset_NoReclass!W1110-frMetering!W1117","v":-0.10462309811025358},{"$f":"Asset_NoReclass!X1110-frMetering!X1117","v":-0.10462309811025358},{"$f":"Asset_NoReclass!Y1110-frMetering!Y1117","v":-0.10462309811025361},{"$f":"Asset_NoReclass!Z1110-frMetering!Z1117","v":-0.10462309811025361},{"$f":"Asset_NoReclass!AA1110-frMetering!AA1117","v":-0.10462309811025361},{"$f":"Asset_NoReclass!AB1110-frMetering!AB1117","v":-0.1046230981102536},{"$f":"Asset_NoReclass!AC1110-frMetering!AC1117","v":-0.1046230981102536},{"$f":"-IF(AD1077<0,AD1077,IF(AD1066=0,0,MIN((AD1077/AD1066)*(AD1077>0),AD1077)))","v":-0.22835383366028345},-0.22835383366028347,-0.22835383366028347,-0.2283538336602835,-0.2283538336602835]
[{"$f":"ROW()","v":1111},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1111-frOther!T1117","v":-1.3975506237757369},{"$f":"Asset_NoReclass!U1111-frOther!U1117","v":-1.3975506237757369},{"$f":"Asset_NoReclass!V1111-frOther!V1117","v":-1.397550623775736},{"$f":"Asset_NoReclass!W1111-frOther!W1117","v":-1.397974476564025},{"$f":"Asset_NoReclass!X1111-frOther!X1117","v":-1.3985160695268595},{"$f":"Asset_NoReclass!Y1111-frOther!Y1117","v":-1.3949956868276923},{"$f":"Asset_NoReclass!Z1111-frOther!Z1117","v":-1.3949956868276923},{"$f":"Asset_NoReclass!AA1111-frOther!AA1117","v":-1.3949956868276918},{"$f":"Asset_NoReclass!AB1111-frOther!AB1117","v":-1.3949956868276923},{"$f":"Asset_NoReclass!AC1111-frOther!AC1117","v":-1.3949956868276918},{"$f":"-IF(AD1078<0,AD1078,IF(AD1067=0,0,MIN((AD1078/AD1067)*(AD1078>0),AD1078)))","v":-2.8349387213147352},-2.8349387213147352,-2.8349387213147352,-2.8349387213147352,-2.8349387213147352]
[{"$f":"ROW()","v":1112},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1112)","v":0},{"$f":"SUM(frPipeline:frOther!U1112)","v":0},{"$f":"SUM(frPipeline:frOther!V1112)","v":0},{"$f":"SUM(frPipeline:frOther!W1112)","v":0},{"$f":"SUM(frPipeline:frOther!X1112)","v":0},{"$f":"SUM(frPipeline:frOther!Y1112)","v":0},{"$f":"SUM(frPipeline:frOther!Z1112)","v":0},{"$f":"SUM(frPipeline:frOther!AA1112)","v":0},{"$f":"SUM(frPipeline:frOther!AB1112)","v":0},{"$f":"SUM(frPipeline:frOther!AC1112)","v":0},{"$f":"-IF(AD1079<0,AD1079,IF(AD1068=0,0,MIN((AD1079/AD1068)*(AD1079>0),AD1079)))","v":0},{"$f":"-IF(AE1079<0,AE1079,IF(AE1068=0,0,MIN((AE1079/AE1068)*(AE1079>0),AE1079)))","v":0},0,0,0]
[{"$f":"ROW()","v":1113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1113)","v":-1.1091862873253637},{"$f":"SUM(frPipeline:frOther!U1113)","v":-1.1091862873253635},{"$f":"SUM(frPipeline:frOther!V1113)","v":-1.1091862873253637},{"$f":"SUM(frPipeline:frOther!W1113)","v":-1.1091862873253637},{"$f":"SUM(frPipeline:frOther!X1113)","v":-1.1091862873253637},{"$f":"SUM(frPipeline:frOther!Y1113)","v":-1.1091862873253635},{"$f":"SUM(frPipeline:frOther!Z1113)","v":-1.1091862873253637},{"$f":"SUM(frPipeline:frOther!AA1113)","v":-1.1091862873253637},{"$f":"SUM(frPipeline:frOther!AB1113)","v":-1.1091862873253637},{"$f":"SUM(frPipeline:frOther!AC1113)","v":-1.1091862873253637},{"$f":"-IF(AD1080<0,AD1080,IF(AD1069=0,0,MIN((AD1080/AD1069)*(AD1080>0),AD1080)))","v":-1.1091862873253637},-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637]
[{"$f":"ROW()","v":1114},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1114)","v":-1.706813438758054},{"$f":"SUM(frPipeline:frOther!U1114)","v":-1.706813438758054},{"$f":"SUM(frPipeline:frOther!V1114)","v":-1.706813438758054},{"$f":"SUM(frPipeline:frOther!W1114)","v":-1.7063895859697651},{"$f":"SUM(frPipeline:frOther!X1114)","v":-1.7058479930069306},{"$f":"SUM(frPipeline:frOther!Y1114)","v":-1.6942480877420771},{"$f":"SUM(frPipeline:frOther!Z1114)","v":-1.6942480877420771},{"$f":"SUM(frPipeline:frOther!AA1114)","v":-1.6942480877420771},{"$f":"SUM(frPipeline:frOther!AB1114)","v":-1.6942480877420771},{"$f":"SUM(frPipeline:frOther!AC1114)","v":-1.6942480877420771},{"$f":"-IF(AD1081<0,AD1081,IF(AD1070=0,0,MIN((AD1081/AD1070)*(AD1081>0),AD1081)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1115","v":0},{"$f":"Asset_NoReclass!U1115","v":0},{"$f":"Asset_NoReclass!V1115","v":0},{"$f":"Asset_NoReclass!W1115","v":0},{"$f":"Asset_NoReclass!X1115","v":0},{"$f":"Asset_NoReclass!Y1115","v":0},{"$f":"Asset_NoReclass!Z1115","v":0},{"$f":"Asset_NoReclass!AA1115","v":0},{"$f":"Asset_NoReclass!AB1115","v":0},{"$f":"Asset_NoReclass!AC1115","v":0},{"$f":"-IF(AD1082<0,AD1082,IF(AD1071=0,0,MIN((AD1082/AD1071)*(AD1082>0),AD1082)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1116","v":0},{"$f":"Asset_NoReclass!U1116","v":0},{"$f":"Asset_NoReclass!V1116","v":0},{"$f":"Asset_NoReclass!W1116","v":0},{"$f":"Asset_NoReclass!X1116","v":0},{"$f":"Asset_NoReclass!Y1116","v":0},{"$f":"Asset_NoReclass!Z1116","v":0},{"$f":"Asset_NoReclass!AA1116","v":0},{"$f":"Asset_NoReclass!AB1116","v":0},{"$f":"Asset_NoReclass!AC1116","v":0},{"$f":"-IF(AD1083<0,AD1083,IF(AD1072=0,0,MIN((AD1083/AD1072)*(AD1083>0),AD1083)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1108:T1116)","v":-13.458032433619241},-13.458032433619239,-13.458032433619238,-13.458032433619236,-13.458032433619238,-13.442912145655217,-13.442912145655219,-13.442912145655216,-13.442912145655219,-13.442912145655216,-14.573843159200283,-14.573843159200283,-14.573843159200283,-14.57384315920028,-14.57384315920028]
[{"$f":"ROW()","v":1118},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1117-Asset_NoReclass!T1117)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1117-Asset_NoReclass!U1117)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1117-Asset_NoReclass!V1117)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1117-Asset_NoReclass!W1117)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1117-Asset_NoReclass!X1117)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1117-Asset_NoReclass!Y1117)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1117-Asset_NoReclass!Z1117)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1117-Asset_NoReclass!AA1117)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1117-Asset_NoReclass!AB1117)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1117-Asset_NoReclass!AC1117)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1119},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1075+S1086+S1097+S1108)","v":571.54093462817241},{"$f":"T1075+T1086+T1097+T1108","v":564.24756764495419},556.95420066173597,549.66083367851775,542.36746669529953,535.07409971208131,{"$f":"MAX(Y1075+Y1086+Y1097+Y1108,0)","v":527.78073272886309},520.48736574564487,513.19399876242665,505.90063177920842,498.6072647959902,{"$f":"MAX(AD1075+AD1086+AD1097+AD1108,0)","v":490.29714371605701},{"$f":"AE1075+AE1086+AE1097+AE1108","v":481.98702263612381},473.67690155619061,465.36678047625742,457.05665939632422]
[{"$f":"ROW()","v":1120},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1076+S1087+S1098+S1109)","v":60.289784763650403},58.443292761218821,56.596800758787239,54.750308756355658,52.903816753924076,51.057324751492494,{"$f":"MAX(Y1076+Y1087+Y1098+Y1109,0)","v":49.210832749060913},47.364340746629331,45.51784874419775,43.671356741766168,41.824864739334586,{"$f":"MAX(AD1076+AD1087+AD1098+AD1109,0)","v":39.733621502367853},37.642378265401121,35.551135028434395,33.459891791467669,31.36864855450094]
[{"$f":"ROW()","v":1121},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1077+S1088+S1099+S1110)","v":5.613307654308203},5.5086845561979496,5.4040614580876962,5.2994383599774428,5.1948152618671894,{"$f":"X1077+X1088+X1099+X1110","v":5.0901921637569361},{"$f":"MAX(Y1077+Y1088+Y1099+Y1110,0)","v":4.9855690656466827},4.8809459675364293,4.7763228694261759,4.6716997713159225,4.5670766732056691,{"$f":"MAX(AD1077+AD1088+AD1099+AD1110,0)","v":4.3387228395453858},4.1103690058851026,3.8820151722248193,3.653661338564536,3.4253075049042527]
[{"$f":"ROW()","v":1122},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1078+S1089+S1100+S1111)","v":70.976686423332495},69.579135799556752,68.181585175781009,66.769536483201676,65.355683072949191,{"$f":"X1078+X1089+X1100+X1111","v":63.673752860433162},{"$f":"MAX(Y1078+Y1089+Y1100+Y1111,0)","v":62.27875717360547},60.883761486777779,59.488765799950087,58.093770113122396,56.698774426294705,{"$f":"MAX(AD1078+AD1089+AD1100+AD1111,0)","v":53.863835704979969},51.028896983665234,48.193958262350499,45.359019541035764,42.524080819721028]
[{"$f":"ROW()","v":1123},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1079+S1090+S1101+S1112)","v":0},0,0,0,0,0,{"$f":"MAX(Y1079+Y1090+Y1101+Y1112,0)","v":0},0,0,0,0,{"$f":"MAX(AD1079+AD1090+AD1101+AD1112,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.637794309880455,15.52860802255509,14.419421735229728,13.310235447904365,12.201049160579,11.091862873253636,9.9826765859282727,8.8734902986029098,7.7643040112775461,6.6551177239521824,5.5459314366268186,4.4367451493014549,3.3275588619760912,2.2183725746507275,1.1091862873253637,0]
[{"$f":"ROW()","v":1125},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.068134387580539,15.361320948822485,13.65450751006443,11.944727101788354,10.23508795804158,8.4712404387103835,6.7769923509683068,5.0827442632262301,3.3884961754841529,1.6942480877420758,0,0,0,0,0,0]
[{"$f":"ROW()","v":1126},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1082+S1093+S1104+S1115)","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"MAX(Y1082+Y1093+Y1104+Y1115,0)","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"MAX(AD1082+AD1093+AD1104+AD1115,0)","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1127},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1083+S1094+S1105+S1116)","v":0},0,0,0,0,0,{"$f":"MAX(Y1083+Y1094+Y1105+Y1116,0)","v":0},0,0,0,0,{"$f":"MAX(AD1083+AD1094+AD1105+AD1116,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1119:S1127)","v":742.92622513033996},{"$f":"SUM(T1119:T1127)","v":729.46819269672073},716.01016026310151,702.53466279116071,689.05750186607611,675.25805576314337,661.81514361748816,648.37223147183283,634.92931932617785,621.48640718052275,608.04349503486731,593.46965187566718,578.89580871646683,564.32196555726648,549.74812239806613,535.17427923886589]
[{"$f":"ROW()","v":1129},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1128-Asset_NoReclass!T1128)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1128-Asset_NoReclass!U1128)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1128-Asset_NoReclass!V1128)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1128-Asset_NoReclass!W1128)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1128-Asset_NoReclass!X1128)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1128-Asset_NoReclass!Y1128)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1128-Asset_NoReclass!Z1128)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1128-Asset_NoReclass!AA1128)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1128-Asset_NoReclass!AB1128)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1128-Asset_NoReclass!AC1128)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1130},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1075+S1086+S1108)*(S1075+S1086+S1108<0)","v":0}]
[{"$f":"ROW()","v":1131},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1076+S1087+S1109)*(S1076+S1087+S1109<0)","v":0}]
[{"$f":"ROW()","v":1132},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1077+S1088+S1110)*(S1077+S1088+S1110<0)","v":0}]
[{"$f":"ROW()","v":1133},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1089+S1111)*(S1078+S1089+S1111<0)","v":0}]
[{"$f":"ROW()","v":1134},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1079+S1090+S1112)*(S1079+S1090+S1112<0)","v":0}]
[{"$f":"ROW()","v":1135},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1136},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1137},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1138},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1083+S1094+S1116)*(S1083+S1094+S1116<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1130:S1138)","v":0}]
[{"$f":"ROW()","v":1140}]
["2011 Capex"]
[{"$f":"ROW()","v":1142},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1143},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,U1143-1)","v":69},68,67,66,65,64,63,62,{"$f":"IF(AD$125=\"\",AC1143-1,MIN(AC1143-1,AD$125))","v":61},{"$f":"MAX(0,AD1143-1)","v":60},59,58,57]
[{"$f":"ROW()","v":1144},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,{"$f":"IF(AD$125=\"\",AC1144-1,MIN(AC1144-1,AD$125))","v":21},20,19,18,17]
[{"$f":"ROW()","v":1145},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,{"$f":"IF(AD1142=\"\",MAX(0,AC1145-1),Inputs!$D$72-(AC$6-LEFT($A1141,4)))","v":21},20,19,18,17]
[{"$f":"ROW()","v":1146},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,{"$f":"MAX(0,AC1146-1)","v":21},20,19,18,17]
[{"$f":"ROW()","v":1147},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,U1147-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1148},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,U1148-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1149},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,U1151-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,{"$f":"IF(AD$125=\"\",AC1151-1,MIN(AC1151-1,AD$125))","v":53.598995281445561},{"$f":"MAX(0,AD1151-1)","v":52.598995281445561},51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":1152}]
[{"$f":"ROW()","v":1153},"Opening Value"]
[{"$f":"ROW()","v":1154},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},{"$f":"T1198","v":31.083646567310453},32.406033610077571,33.72842065284469,35.050807695611809,36.373194738378928,37.270921666011034,38.168648593643141,39.066375521275248,39.964102448907354,40.861829376539461,40.191963321186357,39.522097265833253,38.852231210480149,38.182365155127044]
[{"$f":"ROW()","v":1155},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1199","v":0},23.739533499823946,23.305658306261684,22.871783112699422,22.43790791913716,22.004032725574898,21.925931873328537,21.847831021082175,21.769730168835814,21.691629316589452,21.613528464343091,20.584312823183897,19.555097182024703,18.525881540865509,17.496665899706315]
[{"$f":"ROW()","v":1156},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1200","v":0},4.030778102570641E-2,5.8754411807024946E-2,7.7201042588343483E-2,9.5647673369662012E-2,0.11409430415098054,0.13803077187108892,0.1619672395911973,0.18590370731130568,0.20984017503141406,0.23377664275152243,0.2226444216681166,0.21151220058471076,0.20037997950130493,0.18924775841789909]
[{"$f":"ROW()","v":1157},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1201","v":0},27.934249407847098,28.693848056855703,29.441696894255674,30.15790441580587,30.904739115926581,32.9852748708267,33.64490763508676,34.30454039934682,34.96417316360688,35.62380592786694,33.927434217016135,32.23106250616533,30.534690795314525,28.838319084463716]
[{"$f":"ROW()","v":1158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1202","v":0},7.1357561144033754,5.7086048915227003,4.2784521994131488,2.8418059812801211,1.4209029906400605,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.309256279667746,16.15530586102323,15.001355442378713,13.847405023734197,12.693454605089681,11.539504186445164,10.385553767800648,9.2316033491561313,8.0776529305116149,6.9237025118670985,5.7697520932225821,4.6158016745780657,3.4618512559335493,2.3079008372890328]
[{"$f":"ROW()","v":1160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,40.45743679121184,36.41169311209066,32.355516613678063,28.27459573731732,24.235367774843418,20.196139812369516,16.156911849895614,12.117683887421713,8.0784559249478107,4.039227962473908,0,0,0,0]
[{"$f":"ROW()","v":1161},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1154:T1162)","v":0},{"$f":"SUM(U1154:U1162)","v":147.68119758763029},142.72090939597871,137.73543710419818,132.68708559259628,127.72679740094468,124.05580318085205,120.36582010709952,116.67583703334702,112.98585395959452,109.29587088584201,100.69610687627709,96.135570829186065,91.575034782095045,87.014498735003997]
[{"$f":"ROW()","v":1164},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1163-Asset_NoReclass!U1163)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1163-Asset_NoReclass!V1163)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1163-Asset_NoReclass!W1163)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1163-Asset_NoReclass!X1163)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1163-Asset_NoReclass!Y1163)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1163-Asset_NoReclass!Z1163)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1163-Asset_NoReclass!AA1163)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1163-Asset_NoReclass!AB1163)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1163-Asset_NoReclass!AC1163)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1165},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1165)","v":31.083646567310453}]
[{"$f":"ROW()","v":1166},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1166)","v":23.739533499823946}]
[{"$f":"ROW()","v":1167},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1167)","v":4.030778102570641E-2}]
[{"$f":"ROW()","v":1168},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1168)","v":27.934249407847098}]
[{"$f":"ROW()","v":1169},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1169)","v":7.1357561144033754}]
[{"$f":"ROW()","v":1170},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1170)","v":17.309256279667746}]
[{"$f":"ROW()","v":1171},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!T1171)","v":40.45743679121184}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1172","v":-1.8988853659876667E-2}]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1173","v":0}]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1165:T1173)","v":147.68119758763029}]
[{"$f":"ROW()","v":1175},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1174-Asset_NoReclass!T1174)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1176-frPipeline!U1185","v":0},{"$f":"Asset_NoReclass!V1176-frPipeline!V1185","v":0},{"$f":"Asset_NoReclass!W1176-frPipeline!W1185","v":0},{"$f":"Asset_NoReclass!X1176-frPipeline!X1185","v":0},{"$f":"Asset_NoReclass!Y1176-frPipeline!Y1185","v":0},{"$f":"Asset_NoReclass!Z1176-frPipeline!Z1185","v":0},{"$f":"Asset_NoReclass!AA1176-frPipeline!AA1185","v":0},{"$f":"Asset_NoReclass!AB1176-frPipeline!AB1185","v":0},{"$f":"Asset_NoReclass!AC1176-frPipeline!AC1185","v":0},{"$f":"-Inputs!AD3042","v":0},{"$f":"-Inputs!AE3042","v":0},{"$f":"-Inputs!AF3042","v":0},{"$f":"-Inputs!AG3042","v":0},{"$f":"-Inputs!AH3042","v":0}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1177-frCompression!U1185","v":0},{"$f":"Asset_NoReclass!V1177-frCompression!V1185","v":0},{"$f":"Asset_NoReclass!W1177-frCompression!W1185","v":0},{"$f":"Asset_NoReclass!X1177-frCompression!X1185","v":0},{"$f":"Asset_NoReclass!Y1177-frCompression!Y1185","v":0},{"$f":"Asset_NoReclass!Z1177-frCompression!Z1185","v":0},{"$f":"Asset_NoReclass!AA1177-frCompression!AA1185","v":0},{"$f":"Asset_NoReclass!AB1177-frCompression!AB1185","v":0},{"$f":"Asset_NoReclass!AC1177-frCompression!AC1185","v":0},{"$f":"-Inputs!AD3043","v":0},{"$f":"-Inputs!AE3043","v":0},{"$f":"-Inputs!AF3043","v":0},{"$f":"-Inputs!AG3043","v":0},{"$f":"-Inputs!AH3043","v":0}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1178-frMetering!U1185","v":0},{"$f":"Asset_NoReclass!V1178-frMetering!V1185","v":0},{"$f":"Asset_NoReclass!W1178-frMetering!W1185","v":0},{"$f":"Asset_NoReclass!X1178-frMetering!X1185","v":0},{"$f":"Asset_NoReclass!Y1178-frMetering!Y1185","v":0},{"$f":"Asset_NoReclass!Z1178-frMetering!Z1185","v":0},{"$f":"Asset_NoReclass!AA1178-frMetering!AA1185","v":0},{"$f":"Asset_NoReclass!AB1178-frMetering!AB1185","v":0},{"$f":"Asset_NoReclass!AC1178-frMetering!AC1185","v":0},{"$f":"-Inputs!AD3044","v":0},{"$f":"-Inputs!AE3044","v":0},{"$f":"-Inputs!AF3044","v":0},{"$f":"-Inputs!AG3044","v":0},{"$f":"-Inputs!AH3044","v":0}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1179-frOther!U1185","v":0},{"$f":"Asset_NoReclass!V1179-frOther!V1185","v":-1.1749811608634465E-2},{"$f":"Asset_NoReclass!W1179-frOther!W1185","v":-4.1086535304025458E-2},{"$f":"Asset_NoReclass!X1179-frOther!X1185","v":0},{"$f":"Asset_NoReclass!Y1179-frOther!Y1185","v":0},{"$f":"Asset_NoReclass!Z1179-frOther!Z1185","v":0},{"$f":"Asset_NoReclass!AA1179-frOther!AA1185","v":0},{"$f":"Asset_NoReclass!AB1179-frOther!AB1185","v":0},{"$f":"Asset_NoReclass!AC1179-frOther!AC1185","v":0},{"$f":"-Inputs!AD3045","v":0},{"$f":"-Inputs!AE3045","v":0},{"$f":"-Inputs!AF3045","v":0},{"$f":"-Inputs!AG3045","v":0},{"$f":"-Inputs!AH3045","v":0}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1180)","v":0},{"$f":"SUM(frPipeline:frOther!V1180)","v":-3.0014692288760163E-3},{"$f":"SUM(frPipeline:frOther!W1180)","v":-1.0495484995311553E-2},{"$f":"SUM(frPipeline:frOther!X1180)","v":0},{"$f":"SUM(frPipeline:frOther!Y1180)","v":0},{"$f":"SUM(frPipeline:frOther!Z1180)","v":0},{"$f":"SUM(frPipeline:frOther!AA1180)","v":0},{"$f":"SUM(frPipeline:frOther!AB1180)","v":0},{"$f":"SUM(frPipeline:frOther!AC1180)","v":0},{"$f":"-Inputs!AD3046","v":0},{"$f":"-Inputs!AE3046","v":0},{"$f":"-Inputs!AF3046","v":0},{"$f":"-Inputs!AG3046","v":0},{"$f":"-Inputs!AH3046","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1181)","v":0},{"$f":"SUM(frPipeline:frOther!V1181)","v":0},{"$f":"SUM(frPipeline:frOther!W1181)","v":0},{"$f":"SUM(frPipeline:frOther!X1181)","v":0},{"$f":"SUM(frPipeline:frOther!Y1181)","v":0},{"$f":"SUM(frPipeline:frOther!Z1181)","v":0},{"$f":"SUM(frPipeline:frOther!AA1181)","v":0},{"$f":"SUM(frPipeline:frOther!AB1181)","v":0},{"$f":"SUM(frPipeline:frOther!AC1181)","v":0},{"$f":"-Inputs!AD3047","v":0},{"$f":"-Inputs!AE3047","v":0},{"$f":"-Inputs!AF3047","v":0},{"$f":"-Inputs!AG3047","v":0},{"$f":"-Inputs!AH3047","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1182)","v":0},{"$f":"SUM(frPipeline:frOther!V1182)","v":-1.0432819291414036E-2},{"$f":"SUM(frPipeline:frOther!W1182)","v":-3.6481299650983699E-2},{"$f":"SUM(frPipeline:frOther!X1182)","v":0},{"$f":"SUM(frPipeline:frOther!Y1182)","v":0},{"$f":"SUM(frPipeline:frOther!Z1182)","v":0},{"$f":"SUM(frPipeline:frOther!AA1182)","v":0},{"$f":"SUM(frPipeline:frOther!AB1182)","v":0},{"$f":"SUM(frPipeline:frOther!AC1182)","v":0},{"$f":"-Inputs!AD3048","v":0},{"$f":"-Inputs!AE3048","v":0},{"$f":"-Inputs!AF3048","v":0},{"$f":"-Inputs!AG3048","v":0},{"$f":"-Inputs!AH3048","v":0}]
[{"$f":"ROW()","v":1183},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1183","v":0},{"$f":"Asset_NoReclass!V1183","v":0},{"$f":"Asset_NoReclass!W1183","v":0},{"$f":"Asset_NoReclass!X1183","v":0},{"$f":"Asset_NoReclass!Y1183","v":0},{"$f":"Asset_NoReclass!Z1183","v":0},{"$f":"Asset_NoReclass!AA1183","v":0},{"$f":"Asset_NoReclass!AB1183","v":0},{"$f":"Asset_NoReclass!AC1183","v":0},{"$f":"-Inputs!AD3049","v":0},{"$f":"-Inputs!AE3049","v":0},{"$f":"-Inputs!AF3049","v":0},{"$f":"-Inputs!AG3049","v":0},{"$f":"-Inputs!AH3049","v":0}]
[{"$f":"ROW()","v":1184},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1184","v":0},{"$f":"Asset_NoReclass!V1184","v":0},{"$f":"Asset_NoReclass!W1184","v":0},{"$f":"Asset_NoReclass!X1184","v":0},{"$f":"Asset_NoReclass!Y1184","v":0},{"$f":"Asset_NoReclass!Z1184","v":0},{"$f":"Asset_NoReclass!AA1184","v":0},{"$f":"Asset_NoReclass!AB1184","v":0},{"$f":"Asset_NoReclass!AC1184","v":0},{"$f":"-Inputs!AD3050","v":0},{"$f":"-Inputs!AE3050","v":0},{"$f":"-Inputs!AF3050","v":0},{"$f":"-Inputs!AG3050","v":0},{"$f":"-Inputs!AH3050","v":0}]
[{"$f":"ROW()","v":1185},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1176:U1184)","v":0},-2.5184100128924518E-2,-8.8063319950320712E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1186},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1185-Asset_NoReclass!U1185)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1185-Asset_NoReclass!V1185)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1185-Asset_NoReclass!W1185)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1185-Asset_NoReclass!X1185)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1185-Asset_NoReclass!Y1185)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1185-Asset_NoReclass!Z1185)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1185-Asset_NoReclass!AA1185)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1185-Asset_NoReclass!AB1185)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1185-Asset_NoReclass!AC1185)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1187},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1187-frPipeline!U1196","v":1.3223870427671216},{"$f":"Asset_NoReclass!V1187-frPipeline!V1196","v":1.3223870427671214},{"$f":"Asset_NoReclass!W1187-frPipeline!W1196","v":1.3223870427671214},{"$f":"Asset_NoReclass!X1187-frPipeline!X1196","v":1.3223870427671214},{"$f":"Asset_NoReclass!Y1187-frPipeline!Y1196","v":0.89772692763210915},{"$f":"Asset_NoReclass!Z1187-frPipeline!Z1196","v":0.89772692763210915},{"$f":"Asset_NoReclass!AA1187-frPipeline!AA1196","v":0.89772692763210915},{"$f":"Asset_NoReclass!AB1187-frPipeline!AB1196","v":0.89772692763210915},{"$f":"Asset_NoReclass!AC1187-frPipeline!AC1196","v":0.89772692763210915},{"$f":"-IF(AD1154<0,AD1154,IF(AD1143=0,0,MIN((AD1154/AD1143)*(AD1154>0),AD1154)))","v":-0.66986605535310595},-0.66986605535310595,-0.66986605535310595,-0.66986605535310606,-0.66986605535310606]
[{"$f":"ROW()","v":1188},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1188-frCompression!U1196","v":-0.43387519356226145},{"$f":"Asset_NoReclass!V1188-frCompression!V1196","v":-0.43387519356226134},{"$f":"Asset_NoReclass!W1188-frCompression!W1196","v":-0.43387519356226156},{"$f":"Asset_NoReclass!X1188-frCompression!X1196","v":-0.43387519356226145},{"$f":"Asset_NoReclass!Y1188-frCompression!Y1196","v":-7.8100852246362429E-2},{"$f":"Asset_NoReclass!Z1188-frCompression!Z1196","v":-7.810085224636254E-2},{"$f":"Asset_NoReclass!AA1188-frCompression!AA1196","v":-7.810085224636254E-2},{"$f":"Asset_NoReclass!AB1188-frCompression!AB1196","v":-7.810085224636254E-2},{"$f":"Asset_NoReclass!AC1188-frCompression!AC1196","v":-7.8100852246362651E-2},{"$f":"-IF(AD1155<0,AD1155,IF(AD1144=0,0,MIN((AD1155/AD1144)*(AD1155>0),AD1155)))","v":-1.0292156411591948},-1.0292156411591948,-1.0292156411591948,-1.0292156411591948,-1.0292156411591951]
[{"$f":"ROW()","v":1189},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1189-frMetering!U1196","v":1.8446630781318536E-2},{"$f":"Asset_NoReclass!V1189-frMetering!V1196","v":1.8446630781318536E-2},{"$f":"Asset_NoReclass!W1189-frMetering!W1196","v":1.8446630781318536E-2},{"$f":"Asset_NoReclass!X1189-frMetering!X1196","v":1.8446630781318536E-2},{"$f":"Asset_NoReclass!Y1189-frMetering!Y1196","v":2.3936467720108379E-2},{"$f":"Asset_NoReclass!Z1189-frMetering!Z1196","v":2.3936467720108379E-2},{"$f":"Asset_NoReclass!AA1189-frMetering!AA1196","v":2.3936467720108379E-2},{"$f":"Asset_NoReclass!AB1189-frMetering!AB1196","v":2.3936467720108379E-2},{"$f":"Asset_NoReclass!AC1189-frMetering!AC1196","v":2.3936467720108379E-2},{"$f":"-IF(AD1156<0,AD1156,IF(AD1145=0,0,MIN((AD1156/AD1145)*(AD1156>0),AD1156)))","v":-1.113222108340583E-2},-1.113222108340583E-2,-1.113222108340583E-2,-1.1132221083405829E-2,-1.1132221083405829E-2]
[{"$f":"ROW()","v":1190},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1190-frOther!U1196","v":0.75959864900860596},{"$f":"Asset_NoReclass!V1190-frOther!V1196","v":0.75959864900860596},{"$f":"Asset_NoReclass!W1190-frOther!W1196","v":0.75729405685422035},{"$f":"Asset_NoReclass!X1190-frOther!X1196","v":0.74683470012070963},{"$f":"Asset_NoReclass!Y1190-frOther!Y1196","v":2.0805357549001213},{"$f":"Asset_NoReclass!Z1190-frOther!Z1196","v":0.65963276426006057},{"$f":"Asset_NoReclass!AA1190-frOther!AA1196","v":0.65963276426006034},{"$f":"Asset_NoReclass!AB1190-frOther!AB1196","v":0.65963276426006012},{"$f":"Asset_NoReclass!AC1190-frOther!AC1196","v":0.65963276426006034},{"$f":"-IF(AD1157<0,AD1157,IF(AD1146=0,0,MIN((AD1157/AD1146)*(AD1157>0),AD1157)))","v":-1.6963717108508067},-1.6963717108508067,-1.6963717108508067,-1.696371710850807,-1.6963717108508067]
[{"$f":"ROW()","v":1191},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1191)","v":-1.4271512228806751},{"$f":"SUM(frPipeline:frOther!V1191)","v":-1.4271512228806751},{"$f":"SUM(frPipeline:frOther!W1191)","v":-1.4261507331377163},{"$f":"SUM(frPipeline:frOther!X1191)","v":-1.4209029906400605},{"$f":"SUM(frPipeline:frOther!Y1191)","v":-1.4209029906400605},{"$f":"SUM(frPipeline:frOther!Z1191)","v":0},{"$f":"SUM(frPipeline:frOther!AA1191)","v":0},{"$f":"SUM(frPipeline:frOther!AB1191)","v":0},{"$f":"SUM(frPipeline:frOther!AC1191)","v":0},{"$f":"-IF(AD1158<0,AD1158,IF(AD1147=0,0,MIN((AD1158/AD1147)*(AD1158>0),AD1158)))","v":0},{"$f":"-IF(AE1158<0,AE1158,IF(AE1147=0,0,MIN((AE1158/AE1147)*(AE1158>0),AE1158)))","v":0},0,0,0]
[{"$f":"ROW()","v":1192},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1192)","v":-1.1539504186445164},{"$f":"SUM(frPipeline:frOther!V1192)","v":-1.1539504186445162},{"$f":"SUM(frPipeline:frOther!W1192)","v":-1.1539504186445162},{"$f":"SUM(frPipeline:frOther!X1192)","v":-1.1539504186445162},{"$f":"SUM(frPipeline:frOther!Y1192)","v":-1.1539504186445162},{"$f":"SUM(frPipeline:frOther!Z1192)","v":-1.1539504186445162},{"$f":"SUM(frPipeline:frOther!AA1192)","v":-1.1539504186445162},{"$f":"SUM(frPipeline:frOther!AB1192)","v":-1.1539504186445162},{"$f":"SUM(frPipeline:frOther!AC1192)","v":-1.1539504186445162},{"$f":"-IF(AD1159<0,AD1159,IF(AD1148=0,0,MIN((AD1159/AD1148)*(AD1159>0),AD1159)))","v":-1.1539504186445164},-1.1539504186445164,-1.1539504186445164,-1.1539504186445164,-1.1539504186445164]
[{"$f":"ROW()","v":1193},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1193)","v":-4.045743679121184},{"$f":"SUM(frPipeline:frOther!V1193)","v":-4.045743679121184},{"$f":"SUM(frPipeline:frOther!W1193)","v":-4.0444395767097578},{"$f":"SUM(frPipeline:frOther!X1193)","v":-4.0392279624739027},{"$f":"SUM(frPipeline:frOther!Y1193)","v":-4.0392279624739036},{"$f":"SUM(frPipeline:frOther!Z1193)","v":-4.0392279624739027},{"$f":"SUM(frPipeline:frOther!AA1193)","v":-4.0392279624739027},{"$f":"SUM(frPipeline:frOther!AB1193)","v":-4.0392279624739027},{"$f":"SUM(frPipeline:frOther!AC1193)","v":-4.0392279624739027},{"$f":"-IF(AD1160<0,AD1160,IF(AD1149=0,0,MIN((AD1160/AD1149)*(AD1160>0),AD1160)))","v":-4.039227962473908},0,0,0,0]
[{"$f":"ROW()","v":1194},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1194","v":0},{"$f":"Asset_NoReclass!V1194","v":0},{"$f":"Asset_NoReclass!W1194","v":0},{"$f":"Asset_NoReclass!X1194","v":0},{"$f":"Asset_NoReclass!Y1194","v":1.8988853659876664E-2},{"$f":"Asset_NoReclass!Z1194","v":0},{"$f":"Asset_NoReclass!AA1194","v":0},{"$f":"Asset_NoReclass!AB1194","v":0},{"$f":"Asset_NoReclass!AC1194","v":0},{"$f":"-IF(AD1161<0,AD1161,IF(AD1150=0,0,MIN((AD1161/AD1150)*(AD1161>0),AD1161)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1195},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1195","v":0},{"$f":"Asset_NoReclass!V1195","v":0},{"$f":"Asset_NoReclass!W1195","v":0},{"$f":"Asset_NoReclass!X1195","v":0},{"$f":"Asset_NoReclass!Y1195","v":0},{"$f":"Asset_NoReclass!Z1195","v":0},{"$f":"Asset_NoReclass!AA1195","v":0},{"$f":"Asset_NoReclass!AB1195","v":0},{"$f":"Asset_NoReclass!AC1195","v":0},{"$f":"-IF(AD1162<0,AD1162,IF(AD1151=0,0,MIN((AD1162/AD1151)*(AD1162>0),AD1162)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1196},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1187:U1195)","v":-4.9602881916515909},-4.9602881916515909,-4.9602881916515917,-4.9602881916515909,-3.6709942200926275,-3.6899830737525035,-3.6899830737525035,-3.6899830737525035,-3.6899830737525035,-8.5997640095649377,-4.5605360470910297,-4.5605360470910297,-4.5605360470910297,-4.5605360470910306]
[{"$f":"ROW()","v":1197},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1196-Asset_NoReclass!U1196)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1196-Asset_NoReclass!V1196)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1196-Asset_NoReclass!W1196)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1196-Asset_NoReclass!X1196)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1196-Asset_NoReclass!Y1196)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1196-Asset_NoReclass!Z1196)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1196-Asset_NoReclass!AA1196)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1196-Asset_NoReclass!AB1196)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1196-Asset_NoReclass!AC1196)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1198},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1154+T1165+T1176+T1187","v":31.083646567310453},32.406033610077571,33.72842065284469,35.050807695611809,36.373194738378928,{"$f":"MAX(Y1154+Y1165+Y1176+Y1187,0)","v":37.270921666011034},38.168648593643141,39.066375521275248,39.964102448907354,40.861829376539461,{"$f":"MAX(AD1154+AD1165+AD1176+AD1187,0)","v":40.191963321186357},{"$f":"AE1154+AE1165+AE1176+AE1187","v":39.522097265833253},38.852231210480149,38.182365155127044,37.51249909977394]
[{"$f":"ROW()","v":1199},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.739533499823946,23.305658306261684,22.871783112699422,22.43790791913716,22.004032725574898,{"$f":"MAX(Y1155+Y1166+Y1177+Y1188,0)","v":21.925931873328537},21.847831021082175,21.769730168835814,21.691629316589452,21.613528464343091,{"$f":"MAX(AD1155+AD1166+AD1177+AD1188,0)","v":20.584312823183897},19.555097182024703,18.525881540865509,17.496665899706315,16.467450258547121]
[{"$f":"ROW()","v":1200},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.030778102570641E-2,5.8754411807024946E-2,7.7201042588343483E-2,9.5647673369662012E-2,{"$f":"X1156+X1167+X1178+X1189","v":0.11409430415098054},{"$f":"MAX(Y1156+Y1167+Y1178+Y1189,0)","v":0.13803077187108892},0.1619672395911973,0.18590370731130568,0.20984017503141406,0.23377664275152243,{"$f":"MAX(AD1156+AD1167+AD1178+AD1189,0)","v":0.2226444216681166},0.21151220058471076,0.20037997950130493,0.18924775841789909,0.17811553733449326]
[{"$f":"ROW()","v":1201},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.934249407847098,28.693848056855703,29.441696894255674,30.15790441580587,{"$f":"X1157+X1168+X1179+X1190","v":30.904739115926581},{"$f":"MAX(Y1157+Y1168+Y1179+Y1190,0)","v":32.9852748708267},33.64490763508676,34.30454039934682,34.96417316360688,35.62380592786694,{"$f":"MAX(AD1157+AD1168+AD1179+AD1190,0)","v":33.927434217016135},32.23106250616533,30.534690795314525,28.838319084463716,27.141947373612908]
[{"$f":"ROW()","v":1202},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1357561144033754,5.7086048915227003,4.2784521994131488,2.8418059812801211,1.4209029906400605,{"$f":"MAX(Y1158+Y1169+Y1180+Y1191,0)","v":0},0,0,0,0,{"$f":"MAX(AD1158+AD1169+AD1180+AD1191,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.309256279667746,16.15530586102323,15.001355442378713,13.847405023734197,12.693454605089681,11.539504186445164,10.385553767800648,9.2316033491561313,8.0776529305116149,6.9237025118670985,5.7697520932225821,4.6158016745780657,3.4618512559335493,2.3079008372890328,1.1539504186445164]
[{"$f":"ROW()","v":1204},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.45743679121184,36.41169311209066,32.355516613678063,28.27459573731732,24.235367774843418,20.196139812369516,16.156911849895614,12.117683887421713,8.0784559249478107,4.039227962473908,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,{"$f":"MAX(Y1161+Y1172+Y1183+Y1194,0)","v":0},0,0,0,0,{"$f":"MAX(AD1161+AD1172+AD1183+AD1194,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1162+Y1173+Y1184+Y1195,0)","v":0},0,0,0,0,{"$f":"MAX(AD1162+AD1173+AD1184+AD1195,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1198:T1206)","v":147.68119758763029},{"$f":"SUM(U1198:U1206)","v":142.72090939597871},137.73543710419818,132.68708559259628,127.72679740094468,124.05580318085205,120.36582010709952,116.67583703334702,112.98585395959452,109.29587088584201,100.69610687627709,96.135570829186065,91.575034782095045,87.014498735003997,82.453962687912977]
[{"$f":"ROW()","v":1208},"Over Depreciation"]
[{"$f":"ROW()","v":1209},null,"Pipeline"]
[{"$f":"ROW()","v":1210},null,"Compression"]
[{"$f":"ROW()","v":1211},null,"Metering"]
[{"$f":"ROW()","v":1212},null,"Other Depreciable"]
[{"$f":"ROW()","v":1213},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1214},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1215},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1218},null,"Total"]
[{"$f":"ROW()","v":1219}]
["2012 Capex"]
[{"$f":"ROW()","v":1221},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1222},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,V1222-1)","v":69},68,67,66,65,64,63,{"$f":"IF(AD$125=\"\",AC1222-1,MIN(AC1222-1,AD$125))","v":62},{"$f":"MAX(0,AD1222-1)","v":61},60,59,58]
[{"$f":"ROW()","v":1223},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,{"$f":"IF(AD$125=\"\",AC1223-1,MIN(AC1223-1,AD$125))","v":22},21,20,19,18]
[{"$f":"ROW()","v":1224},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,{"$f":"IF(AD1221=\"\",MAX(0,AC1224-1),Inputs!$D$72-(AC$6-LEFT($A1220,4)))","v":22},21,20,19,18]
[{"$f":"ROW()","v":1225},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,{"$f":"MAX(0,AC1225-1)","v":22},21,20,19,18]
[{"$f":"ROW()","v":1226},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,V1226-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1227},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,V1227-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1228},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1229},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1230},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,V1230-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,{"$f":"IF(AD$125=\"\",AC1230-1,MIN(AC1230-1,AD$125))","v":54.598995281445561},{"$f":"MAX(0,AD1230-1)","v":53.598995281445561},52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":1231}]
[{"$f":"ROW()","v":1232},"Opening Value"]
[{"$f":"ROW()","v":1233},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1277","v":0},11.603686923653164,11.16913392594698,11.489135625095095,11.80913732424321,11.949769513625947,12.090401703008684,12.231033892391421,12.371666081774158,12.512298271156896,12.310487008718882,12.108675746280868,11.906864483842854,11.705053221404841]
[{"$f":"ROW()","v":1234},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6203734600764124,6.6390000501203961,6.6595693619652598,6.6801386738101236,6.6425473347388797,6.6049559956676358,6.5673646565963919,6.529773317525148,6.4921819784539041,6.1970827976150904,5.9019836167762767,5.606884435937463,5.3117852550986493]
[{"$f":"ROW()","v":1235},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.8505059389727744E-2,0.15312624622243298,0.34475755183459367,0.53638885744675435,0.69557994100471066,0.85477102456266696,1.0139621081206234,1.1731531916785798,1.3323442752365362,1.2717831718166936,1.2112220683968511,1.1506609649770085,1.090099861557166]
[{"$f":"ROW()","v":1236},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2475602224068636,2.7855429821142783,3.3575759545382398,3.931705675953109,4.3614600581853926,4.7912144404176757,4.8090216736543585,4.8268289068910413,4.844636140127724,4.624425406485555,4.404214672843386,4.1840039392012169,3.9637932055590475]
[{"$f":"ROW()","v":1237},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0655854085910388,1.6524683268728311,1.2358414469868013,0.82389429799120095,0.41194714899560048,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.0894460966282757,5.720640834525522,5.3120879786186865,4.903465826417249,4.4948436742158115,4.0862215220143741,3.6775993698129366,3.2689772176114991,2.8603550654100616,2.4517329132086241,2.0431107610071866,1.6344886088057493,1.225866456604312]
[{"$f":"ROW()","v":1239},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.508694422376335,6.536924207307572,5.8061411044425748,5.0803734663872531,4.3546058283319313,3.6288381902766096,2.9030705522212878,2.1773029141659661,1.4515352761106441,0.72576763805532207,0,0,0]
[{"$f":"ROW()","v":1240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1233:U1241)","v":0},{"$f":"SUM(V1233:V1241)","v":35.052405066841594},34.612400165609245,34.160672615980481,33.720667714748132,32.910753499098277,32.05640287594764,31.202052252797017,30.347701629646394,29.493351006495768,27.581278935900166,25.669206865304567,24.482902432764295,23.296598000224016]
[{"$f":"ROW()","v":1243},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1242-Asset_NoReclass!V1242)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1242-Asset_NoReclass!W1242)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1242-Asset_NoReclass!X1242)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1242-Asset_NoReclass!Y1242)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1242-Asset_NoReclass!Z1242)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1242-Asset_NoReclass!AA1242)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1242-Asset_NoReclass!AB1242)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1242-Asset_NoReclass!AC1242)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1244)","v":11.603686923653164}]
[{"$f":"ROW()","v":1245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1245)","v":6.6203734600764124}]
[{"$f":"ROW()","v":1246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1246)","v":-3.8505059389727744E-2}]
[{"$f":"ROW()","v":1247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1247)","v":2.2475602224068636}]
[{"$f":"ROW()","v":1248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1248)","v":2.0655854085910388}]
[{"$f":"ROW()","v":1249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1249)","v":6.0894460966282757}]
[{"$f":"ROW()","v":1250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!U1250)","v":6.508694422376335}]
[{"$f":"ROW()","v":1251},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1251","v":-4.4436407500771428E-2}]
[{"$f":"ROW()","v":1252},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1252","v":0}]
[{"$f":"ROW()","v":1253},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1244:U1252)","v":35.052405066841594}]
[{"$f":"ROW()","v":1254},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1253-Asset_NoReclass!U1253)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1255},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1255-frPipeline!V1264","v":0},{"$f":"Asset_NoReclass!W1255-frPipeline!W1264","v":0},{"$f":"Asset_NoReclass!X1255-frPipeline!X1264","v":0},{"$f":"Asset_NoReclass!Y1255-frPipeline!Y1264","v":0},{"$f":"Asset_NoReclass!Z1255-frPipeline!Z1264","v":0},{"$f":"Asset_NoReclass!AA1255-frPipeline!AA1264","v":0},{"$f":"Asset_NoReclass!AB1255-frPipeline!AB1264","v":0},{"$f":"Asset_NoReclass!AC1255-frPipeline!AC1264","v":0},{"$f":"-Inputs!AD3053","v":0},{"$f":"-Inputs!AE3053","v":0},{"$f":"-Inputs!AF3053","v":0},{"$f":"-Inputs!AG3053","v":0},{"$f":"-Inputs!AH3053","v":0}]
[{"$f":"ROW()","v":1256},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1256-frCompression!V1264","v":0},{"$f":"Asset_NoReclass!W1256-frCompression!W1264","v":0},{"$f":"Asset_NoReclass!X1256-frCompression!X1264","v":0},{"$f":"Asset_NoReclass!Y1256-frCompression!Y1264","v":0},{"$f":"Asset_NoReclass!Z1256-frCompression!Z1264","v":0},{"$f":"Asset_NoReclass!AA1256-frCompression!AA1264","v":0},{"$f":"Asset_NoReclass!AB1256-frCompression!AB1264","v":0},{"$f":"Asset_NoReclass!AC1256-frCompression!AC1264","v":0},{"$f":"-Inputs!AD3054","v":0},{"$f":"-Inputs!AE3054","v":0},{"$f":"-Inputs!AF3054","v":0},{"$f":"-Inputs!AG3054","v":0},{"$f":"-Inputs!AH3054","v":0}]
[{"$f":"ROW()","v":1257},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1257-frMetering!V1264","v":0},{"$f":"Asset_NoReclass!W1257-frMetering!W1264","v":0},{"$f":"Asset_NoReclass!X1257-frMetering!X1264","v":0},{"$f":"Asset_NoReclass!Y1257-frMetering!Y1264","v":0},{"$f":"Asset_NoReclass!Z1257-frMetering!Z1264","v":0},{"$f":"Asset_NoReclass!AA1257-frMetering!AA1264","v":0},{"$f":"Asset_NoReclass!AB1257-frMetering!AB1264","v":0},{"$f":"Asset_NoReclass!AC1257-frMetering!AC1264","v":0},{"$f":"-Inputs!AD3055","v":0},{"$f":"-Inputs!AE3055","v":0},{"$f":"-Inputs!AF3055","v":0},{"$f":"-Inputs!AG3055","v":0},{"$f":"-Inputs!AH3055","v":0}]
[{"$f":"ROW()","v":1258},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1258-frOther!V1264","v":0},{"$f":"Asset_NoReclass!W1258-frOther!W1264","v":-3.8190058459281855E-3},{"$f":"Asset_NoReclass!X1258-frOther!X1264","v":0},{"$f":"Asset_NoReclass!Y1258-frOther!Y1264","v":0},{"$f":"Asset_NoReclass!Z1258-frOther!Z1264","v":0},{"$f":"Asset_NoReclass!AA1258-frOther!AA1264","v":0},{"$f":"Asset_NoReclass!AB1258-frOther!AB1264","v":0},{"$f":"Asset_NoReclass!AC1258-frOther!AC1264","v":0},{"$f":"-Inputs!AD3056","v":0},{"$f":"-Inputs!AE3056","v":0},{"$f":"-Inputs!AF3056","v":0},{"$f":"-Inputs!AG3056","v":0},{"$f":"-Inputs!AH3056","v":0}]
[{"$f":"ROW()","v":1259},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1259)","v":0},{"$f":"SUM(frPipeline:frOther!W1259)","v":-3.509798167821964E-3},{"$f":"SUM(frPipeline:frOther!X1259)","v":0},{"$f":"SUM(frPipeline:frOther!Y1259)","v":0},{"$f":"SUM(frPipeline:frOther!Z1259)","v":0},{"$f":"SUM(frPipeline:frOther!AA1259)","v":0},{"$f":"SUM(frPipeline:frOther!AB1259)","v":0},{"$f":"SUM(frPipeline:frOther!AC1259)","v":0},{"$f":"-Inputs!AD3057","v":0},{"$f":"-Inputs!AE3057","v":0},{"$f":"-Inputs!AF3057","v":0},{"$f":"-Inputs!AG3057","v":0},{"$f":"-Inputs!AH3057","v":0}]
[{"$f":"ROW()","v":1260},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1260)","v":0},{"$f":"SUM(frPipeline:frOther!W1260)","v":6.4346559273037072E-5},{"$f":"SUM(frPipeline:frOther!X1260)","v":0},{"$f":"SUM(frPipeline:frOther!Y1260)","v":0},{"$f":"SUM(frPipeline:frOther!Z1260)","v":0},{"$f":"SUM(frPipeline:frOther!AA1260)","v":0},{"$f":"SUM(frPipeline:frOther!AB1260)","v":0},{"$f":"SUM(frPipeline:frOther!AC1260)","v":0},{"$f":"-Inputs!AD3058","v":0},{"$f":"-Inputs!AE3058","v":0},{"$f":"-Inputs!AF3058","v":0},{"$f":"-Inputs!AG3058","v":0},{"$f":"-Inputs!AH3058","v":0}]
[{"$f":"ROW()","v":1261},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1261)","v":0},{"$f":"SUM(frPipeline:frOther!W1261)","v":-4.4581909419336976E-3},{"$f":"SUM(frPipeline:frOther!X1261)","v":0},{"$f":"SUM(frPipeline:frOther!Y1261)","v":0},{"$f":"SUM(frPipeline:frOther!Z1261)","v":0},{"$f":"SUM(frPipeline:frOther!AA1261)","v":0},{"$f":"SUM(frPipeline:frOther!AB1261)","v":0},{"$f":"SUM(frPipeline:frOther!AC1261)","v":0},{"$f":"-Inputs!AD3059","v":0},{"$f":"-Inputs!AE3059","v":0},{"$f":"-Inputs!AF3059","v":0},{"$f":"-Inputs!AG3059","v":0},{"$f":"-Inputs!AH3059","v":0}]
[{"$f":"ROW()","v":1262},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1262","v":0},{"$f":"Asset_NoReclass!W1262","v":0},{"$f":"Asset_NoReclass!X1262","v":0},{"$f":"Asset_NoReclass!Y1262","v":0},{"$f":"Asset_NoReclass!Z1262","v":0},{"$f":"Asset_NoReclass!AA1262","v":0},{"$f":"Asset_NoReclass!AB1262","v":0},{"$f":"Asset_NoReclass!AC1262","v":0},{"$f":"-Inputs!AD3060","v":0},{"$f":"-Inputs!AE3060","v":0},{"$f":"-Inputs!AF3060","v":0},{"$f":"-Inputs!AG3060","v":0},{"$f":"-Inputs!AH3060","v":0}]
[{"$f":"ROW()","v":1263},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1263","v":0},{"$f":"Asset_NoReclass!W1263","v":0},{"$f":"Asset_NoReclass!X1263","v":0},{"$f":"Asset_NoReclass!Y1263","v":0},{"$f":"Asset_NoReclass!Z1263","v":0},{"$f":"Asset_NoReclass!AA1263","v":0},{"$f":"Asset_NoReclass!AB1263","v":0},{"$f":"Asset_NoReclass!AC1263","v":0},{"$f":"-Inputs!AD3061","v":0},{"$f":"-Inputs!AE3061","v":0},{"$f":"-Inputs!AF3061","v":0},{"$f":"-Inputs!AG3061","v":0},{"$f":"-Inputs!AH3061","v":0}]
[{"$f":"ROW()","v":1264},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1255:V1263)","v":0},-1.1722648396410809E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1265},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1264-Asset_NoReclass!V1264)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1264-Asset_NoReclass!W1264)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1264-Asset_NoReclass!X1264)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1264-Asset_NoReclass!Y1264)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1264-Asset_NoReclass!Z1264)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1264-Asset_NoReclass!AA1264)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1264-Asset_NoReclass!AB1264)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1264-Asset_NoReclass!AC1264)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1266},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1266-frPipeline!V1275","v":-0.43455299770618488},{"$f":"Asset_NoReclass!W1266-frPipeline!W1275","v":0.32000169914811583},{"$f":"Asset_NoReclass!X1266-frPipeline!X1275","v":0.32000169914811583},{"$f":"Asset_NoReclass!Y1266-frPipeline!Y1275","v":0.14063218938273633},{"$f":"Asset_NoReclass!Z1266-frPipeline!Z1275","v":0.14063218938273636},{"$f":"Asset_NoReclass!AA1266-frPipeline!AA1275","v":0.14063218938273636},{"$f":"Asset_NoReclass!AB1266-frPipeline!AB1275","v":0.14063218938273636},{"$f":"Asset_NoReclass!AC1266-frPipeline!AC1275","v":0.14063218938273636},{"$f":"-IF(AD1233<0,AD1233,IF(AD1222=0,0,MIN((AD1233/AD1222)*(AD1233>0),AD1233)))","v":-0.20181126243801445},-0.20181126243801445,-0.20181126243801448,-0.20181126243801448,-0.2018112624380145]
[{"$f":"ROW()","v":1267},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1267-frCompression!V1275","v":1.8626590043984093E-2},{"$f":"Asset_NoReclass!W1267-frCompression!W1275","v":2.0569311844863991E-2},{"$f":"Asset_NoReclass!X1267-frCompression!X1275","v":2.0569311844863936E-2},{"$f":"Asset_NoReclass!Y1267-frCompression!Y1275","v":-3.7591339071243624E-2},{"$f":"Asset_NoReclass!Z1267-frCompression!Z1275","v":-3.7591339071243624E-2},{"$f":"Asset_NoReclass!AA1267-frCompression!AA1275","v":-3.7591339071243568E-2},{"$f":"Asset_NoReclass!AB1267-frCompression!AB1275","v":-3.7591339071243568E-2},{"$f":"Asset_NoReclass!AC1267-frCompression!AC1275","v":-3.7591339071243568E-2},{"$f":"-IF(AD1234<0,AD1234,IF(AD1223=0,0,MIN((AD1234/AD1223)*(AD1234>0),AD1234)))","v":-0.29509918083881381},-0.29509918083881381,-0.29509918083881381,-0.29509918083881387,-0.29509918083881387]
[{"$f":"ROW()","v":1268},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1268-frMetering!V1275","v":0.19163130561216071},{"$f":"Asset_NoReclass!W1268-frMetering!W1275","v":0.19163130561216071},{"$f":"Asset_NoReclass!X1268-frMetering!X1275","v":0.19163130561216071},{"$f":"Asset_NoReclass!Y1268-frMetering!Y1275","v":0.15919108355795633},{"$f":"Asset_NoReclass!Z1268-frMetering!Z1275","v":0.15919108355795636},{"$f":"Asset_NoReclass!AA1268-frMetering!AA1275","v":0.15919108355795633},{"$f":"Asset_NoReclass!AB1268-frMetering!AB1275","v":0.15919108355795633},{"$f":"Asset_NoReclass!AC1268-frMetering!AC1275","v":0.15919108355795636},{"$f":"-IF(AD1235<0,AD1235,IF(AD1224=0,0,MIN((AD1235/AD1224)*(AD1235>0),AD1235)))","v":-6.0561103419842555E-2},-6.0561103419842555E-2,-6.0561103419842555E-2,-6.0561103419842555E-2,-6.0561103419842555E-2]
[{"$f":"ROW()","v":1269},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1269-frOther!V1275","v":0.53798275970741494},{"$f":"Asset_NoReclass!W1269-frOther!W1275","v":0.57585197826988976},{"$f":"Asset_NoReclass!X1269-frOther!X1275","v":0.5741297214148694},{"$f":"Asset_NoReclass!Y1269-frOther!Y1275","v":0.42975438223228335},{"$f":"Asset_NoReclass!Z1269-frOther!Z1275","v":0.42975438223228335},{"$f":"Asset_NoReclass!AA1269-frOther!AA1275","v":1.7807233236682846E-2},{"$f":"Asset_NoReclass!AB1269-frOther!AB1275","v":1.7807233236682873E-2},{"$f":"Asset_NoReclass!AC1269-frOther!AC1275","v":1.7807233236682873E-2},{"$f":"-IF(AD1236<0,AD1236,IF(AD1225=0,0,MIN((AD1236/AD1225)*(AD1236>0),AD1236)))","v":-0.22021073364216928},-0.22021073364216928,-0.22021073364216931,-0.22021073364216931,-0.22021073364216931]
[{"$f":"ROW()","v":1270},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1270)","v":-0.41311708171820777},{"$f":"SUM(frPipeline:frOther!W1270)","v":-0.41311708171820777},{"$f":"SUM(frPipeline:frOther!X1270)","v":-0.41194714899560042},{"$f":"SUM(frPipeline:frOther!Y1270)","v":-0.41194714899560048},{"$f":"SUM(frPipeline:frOther!Z1270)","v":-0.41194714899560048},{"$f":"SUM(frPipeline:frOther!AA1270)","v":0},{"$f":"SUM(frPipeline:frOther!AB1270)","v":0},{"$f":"SUM(frPipeline:frOther!AC1270)","v":0},{"$f":"-IF(AD1237<0,AD1237,IF(AD1226=0,0,MIN((AD1237/AD1226)*(AD1237>0),AD1237)))","v":0},{"$f":"-IF(AE1237<0,AE1237,IF(AE1226=0,0,MIN((AE1237/AE1226)*(AE1237>0),AE1237)))","v":0},0,0,0]
[{"$f":"ROW()","v":1271},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1271)","v":-0.36880526210275388},{"$f":"SUM(frPipeline:frOther!W1271)","v":-0.40861720246610872},{"$f":"SUM(frPipeline:frOther!X1271)","v":-0.40862215220143744},{"$f":"SUM(frPipeline:frOther!Y1271)","v":-0.40862215220143749},{"$f":"SUM(frPipeline:frOther!Z1271)","v":-0.40862215220143749},{"$f":"SUM(frPipeline:frOther!AA1271)","v":-0.40862215220143749},{"$f":"SUM(frPipeline:frOther!AB1271)","v":-0.40862215220143749},{"$f":"SUM(frPipeline:frOther!AC1271)","v":-0.40862215220143749},{"$f":"-IF(AD1238<0,AD1238,IF(AD1227=0,0,MIN((AD1238/AD1227)*(AD1238>0),AD1238)))","v":-0.40862215220143738},-0.40862215220143733,-0.40862215220143733,-0.40862215220143733,-0.40862215220143733]
[{"$f":"ROW()","v":1272},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1272)","v":2.8229784931237067E-2},{"$f":"SUM(frPipeline:frOther!W1272)","v":-0.72632491192306359},{"$f":"SUM(frPipeline:frOther!X1272)","v":-0.72576763805532185},{"$f":"SUM(frPipeline:frOther!Y1272)","v":-0.72576763805532185},{"$f":"SUM(frPipeline:frOther!Z1272)","v":-0.72576763805532196},{"$f":"SUM(frPipeline:frOther!AA1272)","v":-0.72576763805532196},{"$f":"SUM(frPipeline:frOther!AB1272)","v":-0.72576763805532196},{"$f":"SUM(frPipeline:frOther!AC1272)","v":-0.72576763805532196},{"$f":"-IF(AD1239<0,AD1239,IF(AD1228=0,0,MIN((AD1239/AD1228)*(AD1239>0),AD1239)))","v":-0.72576763805532207},-0.72576763805532207,0,0,0]
[{"$f":"ROW()","v":1273},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1273","v":0},{"$f":"Asset_NoReclass!W1273","v":0},{"$f":"Asset_NoReclass!X1273","v":0},{"$f":"Asset_NoReclass!Y1273","v":4.4436407500771428E-2},{"$f":"Asset_NoReclass!Z1273","v":0},{"$f":"Asset_NoReclass!AA1273","v":0},{"$f":"Asset_NoReclass!AB1273","v":0},{"$f":"Asset_NoReclass!AC1273","v":0},{"$f":"-IF(AD1240<0,AD1240,IF(AD1229=0,0,MIN((AD1240/AD1229)*(AD1240>0),AD1240)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1274},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1274","v":0},{"$f":"Asset_NoReclass!W1274","v":0},{"$f":"Asset_NoReclass!X1274","v":0},{"$f":"Asset_NoReclass!Y1274","v":0},{"$f":"Asset_NoReclass!Z1274","v":0},{"$f":"Asset_NoReclass!AA1274","v":0},{"$f":"Asset_NoReclass!AB1274","v":0},{"$f":"Asset_NoReclass!AC1274","v":0},{"$f":"-IF(AD1241<0,AD1241,IF(AD1230=0,0,MIN((AD1241/AD1230)*(AD1241>0),AD1241)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1275},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1266:V1274)","v":-0.44000490123234975},-0.44000490123234975,-0.44000490123234975,-0.80991421564985611,-0.85435062315062749,-0.85435062315062749,-0.85435062315062749,-0.85435062315062749,-1.9120720705955998,-1.9120720705955994,-1.1863044325402774,-1.1863044325402774,-1.1863044325402774]
[{"$f":"ROW()","v":1276},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1275-Asset_NoReclass!V1275)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1275-Asset_NoReclass!W1275)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1275-Asset_NoReclass!X1275)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1275-Asset_NoReclass!Y1275)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1275-Asset_NoReclass!Z1275)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1275-Asset_NoReclass!AA1275)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1275-Asset_NoReclass!AB1275)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1275-Asset_NoReclass!AC1275)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1233+U1244+U1255+U1266","v":11.603686923653164},11.16913392594698,11.489135625095095,11.80913732424321,{"$f":"MAX(Y1233+Y1244+Y1255+Y1266,0)","v":11.949769513625947},12.090401703008684,12.231033892391421,12.371666081774158,12.512298271156896,{"$f":"MAX(AD1233+AD1244+AD1255+AD1266,0)","v":12.310487008718882},{"$f":"AE1233+AE1244+AE1255+AE1266","v":12.108675746280868},11.906864483842854,11.705053221404841,11.503241958966827]
[{"$f":"ROW()","v":1278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6203734600764124,6.6390000501203961,6.6595693619652598,6.6801386738101236,{"$f":"MAX(Y1234+Y1245+Y1256+Y1267,0)","v":6.6425473347388797},6.6049559956676358,6.5673646565963919,6.529773317525148,6.4921819784539041,{"$f":"MAX(AD1234+AD1245+AD1256+AD1267,0)","v":6.1970827976150904},5.9019836167762767,5.606884435937463,5.3117852550986493,5.0166860742598356]
[{"$f":"ROW()","v":1279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8505059389727744E-2,0.15312624622243298,0.34475755183459367,{"$f":"X1235+X1246+X1257+X1268","v":0.53638885744675435},{"$f":"MAX(Y1235+Y1246+Y1257+Y1268,0)","v":0.69557994100471066},0.85477102456266696,1.0139621081206234,1.1731531916785798,1.3323442752365362,{"$f":"MAX(AD1235+AD1246+AD1257+AD1268,0)","v":1.2717831718166936},1.2112220683968511,1.1506609649770085,1.090099861557166,1.0295387581373234]
[{"$f":"ROW()","v":1280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2475602224068636,2.7855429821142783,3.3575759545382398,{"$f":"X1236+X1247+X1258+X1269","v":3.931705675953109},{"$f":"MAX(Y1236+Y1247+Y1258+Y1269,0)","v":4.3614600581853926},4.7912144404176757,4.8090216736543585,4.8268289068910413,4.844636140127724,{"$f":"MAX(AD1236+AD1247+AD1258+AD1269,0)","v":4.624425406485555},4.404214672843386,4.1840039392012169,3.9637932055590475,3.743582471916878]
[{"$f":"ROW()","v":1281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0655854085910388,1.6524683268728311,1.2358414469868013,0.82389429799120095,{"$f":"MAX(Y1237+Y1248+Y1259+Y1270,0)","v":0.41194714899560048},0,0,0,0,{"$f":"MAX(AD1237+AD1248+AD1259+AD1270,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0894460966282757,5.720640834525522,5.3120879786186865,4.903465826417249,4.4948436742158115,4.0862215220143741,3.6775993698129366,3.2689772176114991,2.8603550654100616,2.4517329132086241,2.0431107610071866,1.6344886088057493,1.225866456604312,0.81724430440287477]
[{"$f":"ROW()","v":1283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.508694422376335,6.536924207307572,5.8061411044425748,5.0803734663872531,4.3546058283319313,3.6288381902766096,2.9030705522212878,2.1773029141659661,1.4515352761106441,0.72576763805532207,0,0,0,0]
[{"$f":"ROW()","v":1284},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,{"$f":"MAX(Y1240+Y1251+Y1262+Y1273,0)","v":0},0,0,0,0,{"$f":"MAX(AD1240+AD1251+AD1262+AD1273,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1241+Y1252+Y1263+Y1274,0)","v":0},0,0,0,0,{"$f":"MAX(AD1241+AD1252+AD1263+AD1274,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1277:U1285)","v":35.052405066841594},{"$f":"SUM(V1277:V1285)","v":34.612400165609245},34.160672615980481,33.720667714748132,32.910753499098277,32.05640287594764,31.202052252797017,30.347701629646394,29.493351006495768,27.581278935900166,25.669206865304567,24.482902432764295,23.296598000224016,22.110293567683737]
[{"$f":"ROW()","v":1287},"Over Depreciation"]
[{"$f":"ROW()","v":1288},null,"Pipeline"]
[{"$f":"ROW()","v":1289},null,"Compression"]
[{"$f":"ROW()","v":1290},null,"Metering"]
[{"$f":"ROW()","v":1291},null,"Other Depreciable"]
[{"$f":"ROW()","v":1292},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1293},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1294},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1295},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1296},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1297},null,"Total"]
[{"$f":"ROW()","v":1298}]
["2013 Capex"]
[{"$f":"ROW()","v":1300},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1301},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,W1301-1)","v":69},68,67,66,65,64,{"$f":"IF(AD$125=\"\",AC1301-1,MIN(AC1301-1,AD$125))","v":63},{"$f":"MAX(0,AD1301-1)","v":62},61,60,59]
[{"$f":"ROW()","v":1302},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,{"$f":"IF(AD$125=\"\",AC1302-1,MIN(AC1302-1,AD$125))","v":23},22,21,20,19]
[{"$f":"ROW()","v":1303},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,{"$f":"IF(AD1300=\"\",MAX(0,AC1303-1),Inputs!$D$72-(AC$6-LEFT($A1299,4)))","v":23},22,21,20,19]
[{"$f":"ROW()","v":1304},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,{"$f":"MAX(0,AC1304-1)","v":23},22,21,20,19]
[{"$f":"ROW()","v":1305},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,W1305-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,W1306-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1307},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1308},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1309},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,W1309-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,{"$f":"IF(AD$125=\"\",AC1309-1,MIN(AC1309-1,AD$125))","v":55.598995281445561},{"$f":"MAX(0,AD1309-1)","v":54.598995281445561},53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":1310}]
[{"$f":"ROW()","v":1311},"Opening Value"]
[{"$f":"ROW()","v":1312},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1356","v":0},2.6951830766357081,2.8027691475472629,2.9103552184588177,3.0147957879807525,3.1192363575026874,3.2236769270246222,3.328117496546557,3.4325580660684918,3.3780730174007378,3.3235879687329839,3.26910292006523,3.214617871397476]
[{"$f":"ROW()","v":1313},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1149992383724943,5.1371152382727869,5.1592312381730796,5.0494213144920721,4.9396113908110646,4.8298014671300571,4.7199915434490496,4.6101816197680421,4.4097389406476921,4.2092962615273422,4.0088535824069922,3.8084109032866427]
[{"$f":"ROW()","v":1314},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21274826665711893,0.22952817503468814,0.24630808341225735,0.30744304875982376,0.36857801410739011,0.42971297945495646,0.49084794480252281,0.55198291015008916,0.52798365318704177,0.50398439622399438,0.47998513926094705,0.45598588229789971]
[{"$f":"ROW()","v":1315},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5255599798875572,7.0068751291438049,7.4881902784000527,7.6792665316021642,7.8703427848042757,8.0614190380063881,7.9040092057640665,7.7465993735217449,7.4097907051077563,7.0729820366937677,6.7361733682797791,6.3993646998657905]
[{"$f":"ROW()","v":1316},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7424304272221649,1.393944341777732,1.045458256333299,0.69697217088886609,0.34848608544443305,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4282040163320557,2.2663237485765855,2.1044434808211152,1.9425632130656447,1.7806829453101742,1.6188026775547038,1.4569224097992333,1.295042142043763,1.1331618742882927,0.97128160653282236,0.80940133877735199,0.64752107102188161]
[{"$f":"ROW()","v":1318},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.1057240563297261,3.6951516506967534,3.2845792450637807,2.874006839430808,2.4634344337978353,2.0528620281648626,1.6422896225318899,1.2317172168989172,0.82114481126594474,0.41057240563297237,0,0]
[{"$f":"ROW()","v":1319},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1320},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1312:V1320)","v":0},{"$f":"SUM(W1312:W1320)","v":23.03399318303255},22.740851552645339,22.447709922258127,21.773613027815856,21.099516133373584,20.425419238931315,19.751322344489044,19.077225450046772,17.889037123493189,16.700848796939606,15.512660470386024,14.735044549465414]
[{"$f":"ROW()","v":1322},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1321-Asset_NoReclass!W1321)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1321-Asset_NoReclass!X1321)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1321-Asset_NoReclass!Y1321)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1321-Asset_NoReclass!Z1321)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1321-Asset_NoReclass!AA1321)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1321-Asset_NoReclass!AB1321)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1321-Asset_NoReclass!AC1321)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1323},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1323)","v":2.6951830766357081}]
[{"$f":"ROW()","v":1324},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1324)","v":5.1149992383724943}]
[{"$f":"ROW()","v":1325},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1325)","v":0.21274826665711893}]
[{"$f":"ROW()","v":1326},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1326)","v":6.5255599798875572}]
[{"$f":"ROW()","v":1327},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1327)","v":1.7424304272221649}]
[{"$f":"ROW()","v":1328},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1328)","v":2.4282040163320557}]
[{"$f":"ROW()","v":1329},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!V1329)","v":4.1057240563297261}]
[{"$f":"ROW()","v":1330},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1330","v":0.20914412159572479}]
[{"$f":"ROW()","v":1331},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1331","v":0}]
[{"$f":"ROW()","v":1332},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1323:V1331)","v":23.03399318303255}]
[{"$f":"ROW()","v":1333},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1332-Asset_NoReclass!V1332)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1334},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1334-frPipeline!W1343","v":0},{"$f":"Asset_NoReclass!X1334-frPipeline!X1343","v":0},{"$f":"Asset_NoReclass!Y1334-frPipeline!Y1343","v":0},{"$f":"Asset_NoReclass!Z1334-frPipeline!Z1343","v":0},{"$f":"Asset_NoReclass!AA1334-frPipeline!AA1343","v":0},{"$f":"Asset_NoReclass!AB1334-frPipeline!AB1343","v":0},{"$f":"Asset_NoReclass!AC1334-frPipeline!AC1343","v":0},{"$f":"-Inputs!AD3064","v":0},{"$f":"-Inputs!AE3064","v":0},{"$f":"-Inputs!AF3064","v":0},{"$f":"-Inputs!AG3064","v":0},{"$f":"-Inputs!AH3064","v":0}]
[{"$f":"ROW()","v":1335},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1335-frCompression!W1343","v":0},{"$f":"Asset_NoReclass!X1335-frCompression!X1343","v":0},{"$f":"Asset_NoReclass!Y1335-frCompression!Y1343","v":0},{"$f":"Asset_NoReclass!Z1335-frCompression!Z1343","v":0},{"$f":"Asset_NoReclass!AA1335-frCompression!AA1343","v":0},{"$f":"Asset_NoReclass!AB1335-frCompression!AB1343","v":0},{"$f":"Asset_NoReclass!AC1335-frCompression!AC1343","v":0},{"$f":"-Inputs!AD3065","v":0},{"$f":"-Inputs!AE3065","v":0},{"$f":"-Inputs!AF3065","v":0},{"$f":"-Inputs!AG3065","v":0},{"$f":"-Inputs!AH3065","v":0}]
[{"$f":"ROW()","v":1336},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1336-frMetering!W1343","v":0},{"$f":"Asset_NoReclass!X1336-frMetering!X1343","v":0},{"$f":"Asset_NoReclass!Y1336-frMetering!Y1343","v":0},{"$f":"Asset_NoReclass!Z1336-frMetering!Z1343","v":0},{"$f":"Asset_NoReclass!AA1336-frMetering!AA1343","v":0},{"$f":"Asset_NoReclass!AB1336-frMetering!AB1343","v":0},{"$f":"Asset_NoReclass!AC1336-frMetering!AC1343","v":0},{"$f":"-Inputs!AD3066","v":0},{"$f":"-Inputs!AE3066","v":0},{"$f":"-Inputs!AF3066","v":0},{"$f":"-Inputs!AG3066","v":0},{"$f":"-Inputs!AH3066","v":0}]
[{"$f":"ROW()","v":1337},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1337-frOther!W1343","v":0},{"$f":"Asset_NoReclass!X1337-frOther!X1343","v":0},{"$f":"Asset_NoReclass!Y1337-frOther!Y1343","v":0},{"$f":"Asset_NoReclass!Z1337-frOther!Z1343","v":0},{"$f":"Asset_NoReclass!AA1337-frOther!AA1343","v":0},{"$f":"Asset_NoReclass!AB1337-frOther!AB1343","v":0},{"$f":"Asset_NoReclass!AC1337-frOther!AC1343","v":0},{"$f":"-Inputs!AD3067","v":0},{"$f":"-Inputs!AE3067","v":0},{"$f":"-Inputs!AF3067","v":0},{"$f":"-Inputs!AG3067","v":0},{"$f":"-Inputs!AH3067","v":0}]
[{"$f":"ROW()","v":1338},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1338)","v":0},{"$f":"SUM(frPipeline:frOther!X1338)","v":0},{"$f":"SUM(frPipeline:frOther!Y1338)","v":0},{"$f":"SUM(frPipeline:frOther!Z1338)","v":0},{"$f":"SUM(frPipeline:frOther!AA1338)","v":0},{"$f":"SUM(frPipeline:frOther!AB1338)","v":0},{"$f":"SUM(frPipeline:frOther!AC1338)","v":0},{"$f":"-Inputs!AD3068","v":0},{"$f":"-Inputs!AE3068","v":0},{"$f":"-Inputs!AF3068","v":0},{"$f":"-Inputs!AG3068","v":0},{"$f":"-Inputs!AH3068","v":0}]
[{"$f":"ROW()","v":1339},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1339)","v":0},{"$f":"SUM(frPipeline:frOther!X1339)","v":0},{"$f":"SUM(frPipeline:frOther!Y1339)","v":0},{"$f":"SUM(frPipeline:frOther!Z1339)","v":0},{"$f":"SUM(frPipeline:frOther!AA1339)","v":0},{"$f":"SUM(frPipeline:frOther!AB1339)","v":0},{"$f":"SUM(frPipeline:frOther!AC1339)","v":0},{"$f":"-Inputs!AD3069","v":0},{"$f":"-Inputs!AE3069","v":0},{"$f":"-Inputs!AF3069","v":0},{"$f":"-Inputs!AG3069","v":0},{"$f":"-Inputs!AH3069","v":0}]
[{"$f":"ROW()","v":1340},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1340)","v":0},{"$f":"SUM(frPipeline:frOther!X1340)","v":0},{"$f":"SUM(frPipeline:frOther!Y1340)","v":0},{"$f":"SUM(frPipeline:frOther!Z1340)","v":0},{"$f":"SUM(frPipeline:frOther!AA1340)","v":0},{"$f":"SUM(frPipeline:frOther!AB1340)","v":0},{"$f":"SUM(frPipeline:frOther!AC1340)","v":0},{"$f":"-Inputs!AD3070","v":0},{"$f":"-Inputs!AE3070","v":0},{"$f":"-Inputs!AF3070","v":0},{"$f":"-Inputs!AG3070","v":0},{"$f":"-Inputs!AH3070","v":0}]
[{"$f":"ROW()","v":1341},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1341","v":0},{"$f":"Asset_NoReclass!X1341","v":0},{"$f":"Asset_NoReclass!Y1341","v":0},{"$f":"Asset_NoReclass!Z1341","v":0},{"$f":"Asset_NoReclass!AA1341","v":0},{"$f":"Asset_NoReclass!AB1341","v":0},{"$f":"Asset_NoReclass!AC1341","v":0},{"$f":"-Inputs!AD3071","v":0},{"$f":"-Inputs!AE3071","v":0},{"$f":"-Inputs!AF3071","v":0},{"$f":"-Inputs!AG3071","v":0},{"$f":"-Inputs!AH3071","v":0}]
[{"$f":"ROW()","v":1342},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1342","v":0},{"$f":"Asset_NoReclass!X1342","v":0},{"$f":"Asset_NoReclass!Y1342","v":0},{"$f":"Asset_NoReclass!Z1342","v":0},{"$f":"Asset_NoReclass!AA1342","v":0},{"$f":"Asset_NoReclass!AB1342","v":0},{"$f":"Asset_NoReclass!AC1342","v":0},{"$f":"-Inputs!AD3072","v":0},{"$f":"-Inputs!AE3072","v":0},{"$f":"-Inputs!AF3072","v":0},{"$f":"-Inputs!AG3072","v":0},{"$f":"-Inputs!AH3072","v":0}]
[{"$f":"ROW()","v":1343},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1334:W1342)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1343-Asset_NoReclass!W1343)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1343-Asset_NoReclass!X1343)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1343-Asset_NoReclass!Y1343)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1343-Asset_NoReclass!Z1343)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1343-Asset_NoReclass!AA1343)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1343-Asset_NoReclass!AB1343)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1343-Asset_NoReclass!AC1343)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1345},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1345-frPipeline!W1354","v":0.10758607091155466},{"$f":"Asset_NoReclass!X1345-frPipeline!X1354","v":0.10758607091155468},{"$f":"Asset_NoReclass!Y1345-frPipeline!Y1354","v":0.10444056952193483},{"$f":"Asset_NoReclass!Z1345-frPipeline!Z1354","v":0.10444056952193483},{"$f":"Asset_NoReclass!AA1345-frPipeline!AA1354","v":0.10444056952193483},{"$f":"Asset_NoReclass!AB1345-frPipeline!AB1354","v":0.1044405695219348},{"$f":"Asset_NoReclass!AC1345-frPipeline!AC1354","v":0.1044405695219348},{"$f":"-IF(AD1312<0,AD1312,IF(AD1301=0,0,MIN((AD1312/AD1301)*(AD1312>0),AD1312)))","v":-5.448504866775384E-2},-5.448504866775384E-2,-5.4485048667753833E-2,-5.4485048667753833E-2,-5.4485048667753833E-2]
[{"$f":"ROW()","v":1346},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1346-frCompression!W1354","v":2.2115999900292699E-2},{"$f":"Asset_NoReclass!X1346-frCompression!X1354","v":2.2115999900292699E-2},{"$f":"Asset_NoReclass!Y1346-frCompression!Y1354","v":-0.10980992368100714},{"$f":"Asset_NoReclass!Z1346-frCompression!Z1354","v":-0.10980992368100714},{"$f":"Asset_NoReclass!AA1346-frCompression!AA1354","v":-0.10980992368100718},{"$f":"Asset_NoReclass!AB1346-frCompression!AB1354","v":-0.10980992368100716},{"$f":"Asset_NoReclass!AC1346-frCompression!AC1354","v":-0.10980992368100718},{"$f":"-IF(AD1313<0,AD1313,IF(AD1302=0,0,MIN((AD1313/AD1302)*(AD1313>0),AD1313)))","v":-0.20044267912034966},-0.20044267912034963,-0.20044267912034963,-0.2004426791203496,-0.2004426791203496]
[{"$f":"ROW()","v":1347},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1347-frMetering!W1354","v":1.6779908377569194E-2},{"$f":"Asset_NoReclass!X1347-frMetering!X1354","v":1.6779908377569194E-2},{"$f":"Asset_NoReclass!Y1347-frMetering!Y1354","v":6.1134965347566378E-2},{"$f":"Asset_NoReclass!Z1347-frMetering!Z1354","v":6.1134965347566378E-2},{"$f":"Asset_NoReclass!AA1347-frMetering!AA1354","v":6.1134965347566378E-2},{"$f":"Asset_NoReclass!AB1347-frMetering!AB1354","v":6.1134965347566364E-2},{"$f":"Asset_NoReclass!AC1347-frMetering!AC1354","v":6.1134965347566378E-2},{"$f":"-IF(AD1314<0,AD1314,IF(AD1303=0,0,MIN((AD1314/AD1303)*(AD1314>0),AD1314)))","v":-2.3999256963047354E-2},-2.3999256963047354E-2,-2.399925696304735E-2,-2.3999256963047354E-2,-2.3999256963047354E-2]
[{"$f":"ROW()","v":1348},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1348-frOther!W1354","v":0.48131514925624813},{"$f":"Asset_NoReclass!X1348-frOther!X1354","v":0.48131514925624819},{"$f":"Asset_NoReclass!Y1348-frOther!Y1354","v":0.19107625320211163},{"$f":"Asset_NoReclass!Z1348-frOther!Z1354","v":0.19107625320211158},{"$f":"Asset_NoReclass!AA1348-frOther!AA1354","v":0.19107625320211158},{"$f":"Asset_NoReclass!AB1348-frOther!AB1354","v":-0.15740983224232152},{"$f":"Asset_NoReclass!AC1348-frOther!AC1354","v":-0.15740983224232152},{"$f":"-IF(AD1315<0,AD1315,IF(AD1304=0,0,MIN((AD1315/AD1304)*(AD1315>0),AD1315)))","v":-0.33680866841398893},-0.33680866841398893,-0.33680866841398893,-0.33680866841398893,-0.33680866841398899]
[{"$f":"ROW()","v":1349},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1349)","v":-0.34848608544443299},{"$f":"SUM(frPipeline:frOther!X1349)","v":-0.34848608544443299},{"$f":"SUM(frPipeline:frOther!Y1349)","v":-0.34848608544443299},{"$f":"SUM(frPipeline:frOther!Z1349)","v":-0.34848608544443305},{"$f":"SUM(frPipeline:frOther!AA1349)","v":-0.34848608544443305},{"$f":"SUM(frPipeline:frOther!AB1349)","v":0},{"$f":"SUM(frPipeline:frOther!AC1349)","v":0},{"$f":"-IF(AD1316<0,AD1316,IF(AD1305=0,0,MIN((AD1316/AD1305)*(AD1316>0),AD1316)))","v":0},{"$f":"-IF(AE1316<0,AE1316,IF(AE1305=0,0,MIN((AE1316/AE1305)*(AE1316>0),AE1316)))","v":0},0,0,0]
[{"$f":"ROW()","v":1350},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1350)","v":-0.16188026775547038},{"$f":"SUM(frPipeline:frOther!X1350)","v":-0.1618802677554704},{"$f":"SUM(frPipeline:frOther!Y1350)","v":-0.1618802677554704},{"$f":"SUM(frPipeline:frOther!Z1350)","v":-0.1618802677554704},{"$f":"SUM(frPipeline:frOther!AA1350)","v":-0.1618802677554704},{"$f":"SUM(frPipeline:frOther!AB1350)","v":-0.16188026775547038},{"$f":"SUM(frPipeline:frOther!AC1350)","v":-0.16188026775547038},{"$f":"-IF(AD1317<0,AD1317,IF(AD1306=0,0,MIN((AD1317/AD1306)*(AD1317>0),AD1317)))","v":-0.16188026775547038},-0.1618802677554704,-0.1618802677554704,-0.1618802677554704,-0.1618802677554704]
[{"$f":"ROW()","v":1351},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1351)","v":-0.41057240563297259},{"$f":"SUM(frPipeline:frOther!X1351)","v":-0.41057240563297259},{"$f":"SUM(frPipeline:frOther!Y1351)","v":-0.41057240563297259},{"$f":"SUM(frPipeline:frOther!Z1351)","v":-0.41057240563297259},{"$f":"SUM(frPipeline:frOther!AA1351)","v":-0.41057240563297259},{"$f":"SUM(frPipeline:frOther!AB1351)","v":-0.41057240563297259},{"$f":"SUM(frPipeline:frOther!AC1351)","v":-0.41057240563297259},{"$f":"-IF(AD1318<0,AD1318,IF(AD1307=0,0,MIN((AD1318/AD1307)*(AD1318>0),AD1318)))","v":-0.41057240563297243},-0.41057240563297237,-0.41057240563297237,0,0]
[{"$f":"ROW()","v":1352},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1352","v":0},{"$f":"Asset_NoReclass!X1352","v":0},{"$f":"Asset_NoReclass!Y1352","v":0},{"$f":"Asset_NoReclass!Z1352","v":0},{"$f":"Asset_NoReclass!AA1352","v":0},{"$f":"Asset_NoReclass!AB1352","v":0},{"$f":"Asset_NoReclass!AC1352","v":0},{"$f":"-IF(AD1319<0,AD1319,IF(AD1308=0,0,MIN((AD1319/AD1308)*(AD1319>0),AD1319)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1353},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1353","v":0},{"$f":"Asset_NoReclass!X1353","v":0},{"$f":"Asset_NoReclass!Y1353","v":0},{"$f":"Asset_NoReclass!Z1353","v":0},{"$f":"Asset_NoReclass!AA1353","v":0},{"$f":"Asset_NoReclass!AB1353","v":0},{"$f":"Asset_NoReclass!AC1353","v":0},{"$f":"-IF(AD1320<0,AD1320,IF(AD1309=0,0,MIN((AD1320/AD1309)*(AD1320>0),AD1320)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1354},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1345:W1353)","v":-0.29314163038721125},-0.2931416303872113,-0.67409689444227028,-0.67409689444227039,-0.6740968944422705,-0.6740968944422705,-0.6740968944422705,-1.1881883265535826,-1.1881883265535824,-1.1881883265535824,-0.77761592092061005,-0.77761592092061016]
[{"$f":"ROW()","v":1355},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1354-Asset_NoReclass!W1354)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1354-Asset_NoReclass!X1354)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1354-Asset_NoReclass!Y1354)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1354-Asset_NoReclass!Z1354)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1354-Asset_NoReclass!AA1354)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1354-Asset_NoReclass!AB1354)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1354-Asset_NoReclass!AC1354)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1312+V1323+V1334+V1345","v":2.6951830766357081},2.8027691475472629,2.9103552184588177,{"$f":"MAX(Y1312+Y1323+Y1334+Y1345,0)","v":3.0147957879807525},3.1192363575026874,3.2236769270246222,3.328117496546557,3.4325580660684918,{"$f":"MAX(AD1312+AD1323+AD1334+AD1345,0)","v":3.3780730174007378},{"$f":"AE1312+AE1323+AE1334+AE1345","v":3.3235879687329839},3.26910292006523,3.214617871397476,3.1601328227297221]
[{"$f":"ROW()","v":1357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1149992383724943,5.1371152382727869,5.1592312381730796,{"$f":"MAX(Y1313+Y1324+Y1335+Y1346,0)","v":5.0494213144920721},4.9396113908110646,4.8298014671300571,4.7199915434490496,4.6101816197680421,{"$f":"MAX(AD1313+AD1324+AD1335+AD1346,0)","v":4.4097389406476921},4.2092962615273422,4.0088535824069922,3.8084109032866427,3.6079682241662931]
[{"$f":"ROW()","v":1358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21274826665711893,0.22952817503468814,{"$f":"X1314+X1325+X1336+X1347","v":0.24630808341225735},{"$f":"MAX(Y1314+Y1325+Y1336+Y1347,0)","v":0.30744304875982376},0.36857801410739011,0.42971297945495646,0.49084794480252281,0.55198291015008916,{"$f":"MAX(AD1314+AD1325+AD1336+AD1347,0)","v":0.52798365318704177},0.50398439622399438,0.47998513926094705,0.45598588229789971,0.43198662533485238]
[{"$f":"ROW()","v":1359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5255599798875572,7.0068751291438049,{"$f":"X1315+X1326+X1337+X1348","v":7.4881902784000527},{"$f":"MAX(Y1315+Y1326+Y1337+Y1348,0)","v":7.6792665316021642},7.8703427848042757,8.0614190380063881,7.9040092057640665,7.7465993735217449,{"$f":"MAX(AD1315+AD1326+AD1337+AD1348,0)","v":7.4097907051077563},7.0729820366937677,6.7361733682797791,6.3993646998657905,6.0625560314518019]
[{"$f":"ROW()","v":1360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7424304272221649,1.393944341777732,1.045458256333299,{"$f":"MAX(Y1316+Y1327+Y1338+Y1349,0)","v":0.69697217088886609},0.34848608544443305,0,0,0,{"$f":"MAX(AD1316+AD1327+AD1338+AD1349,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4282040163320557,2.2663237485765855,2.1044434808211152,1.9425632130656447,1.7806829453101742,1.6188026775547038,1.4569224097992333,1.295042142043763,1.1331618742882927,0.97128160653282236,0.80940133877735199,0.64752107102188161,0.48564080326641124]
[{"$f":"ROW()","v":1362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1057240563297261,3.6951516506967534,3.2845792450637807,2.874006839430808,2.4634344337978353,2.0528620281648626,1.6422896225318899,1.2317172168989172,0.82114481126594474,0.41057240563297237,0,0,0]
[{"$f":"ROW()","v":1363},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20914412159572479,0.20914412159572479,0.20914412159572479,{"$f":"MAX(Y1319+Y1330+Y1341+Y1352,0)","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,{"$f":"MAX(AD1319+AD1330+AD1341+AD1352,0)","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1364},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1320+Y1331+Y1342+Y1353,0)","v":0},0,0,0,0,{"$f":"MAX(AD1320+AD1331+AD1342+AD1353,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1356:V1364)","v":23.03399318303255},{"$f":"SUM(W1356:W1364)","v":22.740851552645339},22.447709922258127,21.773613027815856,21.099516133373584,20.425419238931315,19.751322344489044,19.077225450046772,17.889037123493189,16.700848796939606,15.512660470386024,14.735044549465414,13.957428628544806]
[{"$f":"ROW()","v":1366},"Over Depreciation"]
[{"$f":"ROW()","v":1367},null,"Pipeline"]
[{"$f":"ROW()","v":1368},null,"Compression"]
[{"$f":"ROW()","v":1369},null,"Metering"]
[{"$f":"ROW()","v":1370},null,"Other Depreciable"]
[{"$f":"ROW()","v":1371},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1372},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1373},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1374},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1375},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1376},null,"Total"]
[{"$f":"ROW()","v":1377}]
["2014 Capex"]
[{"$f":"ROW()","v":1379},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,X1380-1)","v":69},68,67,66,65,{"$f":"IF(AD$125=\"\",AC1380-1,MIN(AC1380-1,AD$125))","v":64},{"$f":"MAX(0,AD1380-1)","v":63},62,61,60]
[{"$f":"ROW()","v":1381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,{"$f":"IF(AD$125=\"\",AC1381-1,MIN(AC1381-1,AD$125))","v":24},23,22,21,20]
[{"$f":"ROW()","v":1382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,{"$f":"IF(AD1379=\"\",MAX(0,AC1382-1),Inputs!$D$72-(AC$6-LEFT($A1378,4)))","v":24},23,22,21,20]
[{"$f":"ROW()","v":1383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,{"$f":"MAX(0,AC1383-1)","v":24},23,22,21,20]
[{"$f":"ROW()","v":1384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,X1384-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,X1385-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1387},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1388},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,X1388-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,{"$f":"IF(AD$125=\"\",AC1388-1,MIN(AC1388-1,AD$125))","v":56.598995281445561},{"$f":"MAX(0,AD1388-1)","v":55.598995281445561},54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1389}]
[{"$f":"ROW()","v":1390},"Opening Value"]
[{"$f":"ROW()","v":1391},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1435","v":0},0.38777519903652397,0.39690360787447793,0.40578290762214531,0.41466220736981269,0.42354150711748006,0.43242080686514744,0.44130010661281482,0.4344047924469896,0.42750947828116437,0.42061416411533914,0.41371884994951391]
[{"$f":"ROW()","v":1392},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8404003717450215,1.8779691175202855,1.9161714480695511,1.9543737786188167,1.9925761091680823,2.0307784397173476,2.0689807702666134,1.9827732381721712,1.896565706077729,1.8103581739832868,1.7241506418888446]
[{"$f":"ROW()","v":1393},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.53369076885136024,0.54724185700312655,0.59917216456134803,0.65110247211956951,0.70303277967779099,0.75496308723601246,0.80689339479423405,0.77327283667780766,0.73965227856138127,0.70603172044495488,0.67241116232852849]
[{"$f":"ROW()","v":1394},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0866841008323362,4.3812666317736939,4.5811529432175018,4.7810392546613096,4.9809255661051175,5.1808118775489254,5.1884783710803584,4.9722917722853435,4.7561051734903286,4.5399185746953137,4.3237319759002988]
[{"$f":"ROW()","v":1395},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.96109908956187706,0.76887927164950165,0.57665945373712624,0.38443963582475082,0.19221981791237541,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0326508030227946,0.96380741615460819,0.89496402928642182,0.82612064241823546,0.7572772555500491,0.68843386868186274,0.61959048181367637,0.55074709494549012,0.48190370807730387,0.41306032120911762,0.34421693434093137]
[{"$f":"ROW()","v":1397},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5813667034701364,4.1232300331231224,3.6650933627761089,3.2069566924290953,2.7488200220820818,2.2906833517350682,1.8325466813880544,1.3744100110410409,0.91627334069402733,0.45813667034701366,0]
[{"$f":"ROW()","v":1398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1399},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1391:W1399)","v":0},{"$f":"SUM(X1391:X1399)","v":13.424318918481461},13.059949817060225,12.639648191231613,12.219346565403001,11.799044939574388,11.378743313745773,10.958441687917162,10.088551627530254,9.2186615671433447,8.3487715067564352,7.4788814463695275]
[{"$f":"ROW()","v":1401},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1400-Asset_NoReclass!X1400)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1400-Asset_NoReclass!Y1400)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1400-Asset_NoReclass!Z1400)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1400-Asset_NoReclass!AA1400)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1400-Asset_NoReclass!AB1400)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1400-Asset_NoReclass!AC1400)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1402},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1402)","v":0.38777519903652397}]
[{"$f":"ROW()","v":1403},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1403)","v":1.8404003717450215}]
[{"$f":"ROW()","v":1404},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1404)","v":0.53369076885136024}]
[{"$f":"ROW()","v":1405},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1405)","v":4.0866841008323362}]
[{"$f":"ROW()","v":1406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1406)","v":0.96109908956187706}]
[{"$f":"ROW()","v":1407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1407)","v":1.0326508030227946}]
[{"$f":"ROW()","v":1408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!W1408)","v":4.5813667034701364}]
[{"$f":"ROW()","v":1409},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1409","v":6.5188196141019645E-4}]
[{"$f":"ROW()","v":1410},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1410","v":0}]
[{"$f":"ROW()","v":1411},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1402:W1410)","v":13.424318918481461}]
[{"$f":"ROW()","v":1412},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1411-Asset_NoReclass!W1411)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1413},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1413-frPipeline!X1422","v":0},{"$f":"Asset_NoReclass!Y1413-frPipeline!Y1422","v":0},{"$f":"Asset_NoReclass!Z1413-frPipeline!Z1422","v":0},{"$f":"Asset_NoReclass!AA1413-frPipeline!AA1422","v":0},{"$f":"Asset_NoReclass!AB1413-frPipeline!AB1422","v":0},{"$f":"Asset_NoReclass!AC1413-frPipeline!AC1422","v":0},{"$f":"-Inputs!AD3075","v":0},{"$f":"-Inputs!AE3075","v":0},{"$f":"-Inputs!AF3075","v":0},{"$f":"-Inputs!AG3075","v":0},{"$f":"-Inputs!AH3075","v":0}]
[{"$f":"ROW()","v":1414},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1414-frCompression!X1422","v":0},{"$f":"Asset_NoReclass!Y1414-frCompression!Y1422","v":0},{"$f":"Asset_NoReclass!Z1414-frCompression!Z1422","v":0},{"$f":"Asset_NoReclass!AA1414-frCompression!AA1422","v":0},{"$f":"Asset_NoReclass!AB1414-frCompression!AB1422","v":0},{"$f":"Asset_NoReclass!AC1414-frCompression!AC1422","v":0},{"$f":"-Inputs!AD3076","v":0},{"$f":"-Inputs!AE3076","v":0},{"$f":"-Inputs!AF3076","v":0},{"$f":"-Inputs!AG3076","v":0},{"$f":"-Inputs!AH3076","v":0}]
[{"$f":"ROW()","v":1415},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1415-frMetering!X1422","v":0},{"$f":"Asset_NoReclass!Y1415-frMetering!Y1422","v":0},{"$f":"Asset_NoReclass!Z1415-frMetering!Z1422","v":0},{"$f":"Asset_NoReclass!AA1415-frMetering!AA1422","v":0},{"$f":"Asset_NoReclass!AB1415-frMetering!AB1422","v":0},{"$f":"Asset_NoReclass!AC1415-frMetering!AC1422","v":0},{"$f":"-Inputs!AD3077","v":0},{"$f":"-Inputs!AE3077","v":0},{"$f":"-Inputs!AF3077","v":0},{"$f":"-Inputs!AG3077","v":0},{"$f":"-Inputs!AH3077","v":0}]
[{"$f":"ROW()","v":1416},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1416-frOther!X1422","v":0},{"$f":"Asset_NoReclass!Y1416-frOther!Y1422","v":0},{"$f":"Asset_NoReclass!Z1416-frOther!Z1422","v":0},{"$f":"Asset_NoReclass!AA1416-frOther!AA1422","v":0},{"$f":"Asset_NoReclass!AB1416-frOther!AB1422","v":0},{"$f":"Asset_NoReclass!AC1416-frOther!AC1422","v":0},{"$f":"-Inputs!AD3078","v":0},{"$f":"-Inputs!AE3078","v":0},{"$f":"-Inputs!AF3078","v":0},{"$f":"-Inputs!AG3078","v":0},{"$f":"-Inputs!AH3078","v":0}]
[{"$f":"ROW()","v":1417},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1417)","v":0},{"$f":"SUM(frPipeline:frOther!Y1417)","v":0},{"$f":"SUM(frPipeline:frOther!Z1417)","v":0},{"$f":"SUM(frPipeline:frOther!AA1417)","v":0},{"$f":"SUM(frPipeline:frOther!AB1417)","v":0},{"$f":"SUM(frPipeline:frOther!AC1417)","v":0},{"$f":"-Inputs!AD3079","v":0},{"$f":"-Inputs!AE3079","v":0},{"$f":"-Inputs!AF3079","v":0},{"$f":"-Inputs!AG3079","v":0},{"$f":"-Inputs!AH3079","v":0}]
[{"$f":"ROW()","v":1418},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1418)","v":0},{"$f":"SUM(frPipeline:frOther!Y1418)","v":0},{"$f":"SUM(frPipeline:frOther!Z1418)","v":0},{"$f":"SUM(frPipeline:frOther!AA1418)","v":0},{"$f":"SUM(frPipeline:frOther!AB1418)","v":0},{"$f":"SUM(frPipeline:frOther!AC1418)","v":0},{"$f":"-Inputs!AD3080","v":0},{"$f":"-Inputs!AE3080","v":0},{"$f":"-Inputs!AF3080","v":0},{"$f":"-Inputs!AG3080","v":0},{"$f":"-Inputs!AH3080","v":0}]
[{"$f":"ROW()","v":1419},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1419)","v":0},{"$f":"SUM(frPipeline:frOther!Y1419)","v":0},{"$f":"SUM(frPipeline:frOther!Z1419)","v":0},{"$f":"SUM(frPipeline:frOther!AA1419)","v":0},{"$f":"SUM(frPipeline:frOther!AB1419)","v":0},{"$f":"SUM(frPipeline:frOther!AC1419)","v":0},{"$f":"-Inputs!AD3081","v":0},{"$f":"-Inputs!AE3081","v":0},{"$f":"-Inputs!AF3081","v":0},{"$f":"-Inputs!AG3081","v":0},{"$f":"-Inputs!AH3081","v":0}]
[{"$f":"ROW()","v":1420},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1420","v":0},{"$f":"Asset_NoReclass!Y1420","v":0},{"$f":"Asset_NoReclass!Z1420","v":0},{"$f":"Asset_NoReclass!AA1420","v":0},{"$f":"Asset_NoReclass!AB1420","v":0},{"$f":"Asset_NoReclass!AC1420","v":0},{"$f":"-Inputs!AD3082","v":0},{"$f":"-Inputs!AE3082","v":0},{"$f":"-Inputs!AF3082","v":0},{"$f":"-Inputs!AG3082","v":0},{"$f":"-Inputs!AH3082","v":0}]
[{"$f":"ROW()","v":1421},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1421","v":0},{"$f":"Asset_NoReclass!Y1421","v":0},{"$f":"Asset_NoReclass!Z1421","v":0},{"$f":"Asset_NoReclass!AA1421","v":0},{"$f":"Asset_NoReclass!AB1421","v":0},{"$f":"Asset_NoReclass!AC1421","v":0},{"$f":"-Inputs!AD3083","v":0},{"$f":"-Inputs!AE3083","v":0},{"$f":"-Inputs!AF3083","v":0},{"$f":"-Inputs!AG3083","v":0},{"$f":"-Inputs!AH3083","v":0}]
[{"$f":"ROW()","v":1422},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1413:X1421)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1422-Asset_NoReclass!X1422)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1422-Asset_NoReclass!Y1422)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1422-Asset_NoReclass!Z1422)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1422-Asset_NoReclass!AA1422)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1422-Asset_NoReclass!AB1422)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1422-Asset_NoReclass!AC1422)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1424},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1424-frPipeline!X1433","v":9.1284088379539538E-3},{"$f":"Asset_NoReclass!Y1424-frPipeline!Y1433","v":8.8792997476673848E-3},{"$f":"Asset_NoReclass!Z1424-frPipeline!Z1433","v":8.8792997476673848E-3},{"$f":"Asset_NoReclass!AA1424-frPipeline!AA1433","v":8.8792997476673883E-3},{"$f":"Asset_NoReclass!AB1424-frPipeline!AB1433","v":8.8792997476673814E-3},{"$f":"Asset_NoReclass!AC1424-frPipeline!AC1433","v":8.8792997476673848E-3},{"$f":"-IF(AD1391<0,AD1391,IF(AD1380=0,0,MIN((AD1391/AD1380)*(AD1391>0),AD1391)))","v":-6.8953141658252316E-3},-6.8953141658252316E-3,-6.8953141658252316E-3,-6.8953141658252316E-3,-6.8953141658252316E-3]
[{"$f":"ROW()","v":1425},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1425-frCompression!X1433","v":3.7568745775264117E-2},{"$f":"Asset_NoReclass!Y1425-frCompression!Y1433","v":3.8202330549265556E-2},{"$f":"Asset_NoReclass!Z1425-frCompression!Z1433","v":3.820233054926557E-2},{"$f":"Asset_NoReclass!AA1425-frCompression!AA1433","v":3.820233054926557E-2},{"$f":"Asset_NoReclass!AB1425-frCompression!AB1433","v":3.8202330549265584E-2},{"$f":"Asset_NoReclass!AC1425-frCompression!AC1433","v":3.8202330549265598E-2},{"$f":"-IF(AD1392<0,AD1392,IF(AD1381=0,0,MIN((AD1392/AD1381)*(AD1392>0),AD1392)))","v":-8.6207532094442221E-2},-8.6207532094442221E-2,-8.6207532094442221E-2,-8.6207532094442235E-2,-8.6207532094442235E-2]
[{"$f":"ROW()","v":1426},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1426-frMetering!X1433","v":1.3551088151766283E-2},{"$f":"Asset_NoReclass!Y1426-frMetering!Y1433","v":5.193030755822152E-2},{"$f":"Asset_NoReclass!Z1426-frMetering!Z1433","v":5.193030755822152E-2},{"$f":"Asset_NoReclass!AA1426-frMetering!AA1433","v":5.193030755822152E-2},{"$f":"Asset_NoReclass!AB1426-frMetering!AB1433","v":5.193030755822152E-2},{"$f":"Asset_NoReclass!AC1426-frMetering!AC1433","v":5.1930307558221533E-2},{"$f":"-IF(AD1393<0,AD1393,IF(AD1382=0,0,MIN((AD1393/AD1382)*(AD1393>0),AD1393)))","v":-3.3620558116426419E-2},-3.3620558116426419E-2,-3.3620558116426419E-2,-3.3620558116426426E-2,-3.3620558116426426E-2]
[{"$f":"ROW()","v":1427},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1427-frOther!X1433","v":0.29458253094135767},{"$f":"Asset_NoReclass!Y1427-frOther!Y1433","v":0.19988631144380825},{"$f":"Asset_NoReclass!Z1427-frOther!Z1433","v":0.19988631144380825},{"$f":"Asset_NoReclass!AA1427-frOther!AA1433","v":0.19988631144380825},{"$f":"Asset_NoReclass!AB1427-frOther!AB1433","v":0.19988631144380825},{"$f":"Asset_NoReclass!AC1427-frOther!AC1433","v":7.6664935314329496E-3},{"$f":"-IF(AD1394<0,AD1394,IF(AD1383=0,0,MIN((AD1394/AD1383)*(AD1394>0),AD1394)))","v":-0.21618659879501492},-0.21618659879501492,-0.21618659879501492,-0.21618659879501495,-0.21618659879501495]
[{"$f":"ROW()","v":1428},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1428)","v":-0.19221981791237541},{"$f":"SUM(frPipeline:frOther!Y1428)","v":-0.19221981791237541},{"$f":"SUM(frPipeline:frOther!Z1428)","v":-0.19221981791237541},{"$f":"SUM(frPipeline:frOther!AA1428)","v":-0.19221981791237541},{"$f":"SUM(frPipeline:frOther!AB1428)","v":-0.19221981791237541},{"$f":"SUM(frPipeline:frOther!AC1428)","v":0},{"$f":"-IF(AD1395<0,AD1395,IF(AD1384=0,0,MIN((AD1395/AD1384)*(AD1395>0),AD1395)))","v":0},{"$f":"-IF(AE1395<0,AE1395,IF(AE1384=0,0,MIN((AE1395/AE1384)*(AE1395>0),AE1395)))","v":0},0,0,0]
[{"$f":"ROW()","v":1429},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1429)","v":-6.8843386868186307E-2},{"$f":"SUM(frPipeline:frOther!Y1429)","v":-6.8843386868186307E-2},{"$f":"SUM(frPipeline:frOther!Z1429)","v":-6.8843386868186307E-2},{"$f":"SUM(frPipeline:frOther!AA1429)","v":-6.8843386868186307E-2},{"$f":"SUM(frPipeline:frOther!AB1429)","v":-6.8843386868186307E-2},{"$f":"SUM(frPipeline:frOther!AC1429)","v":-6.8843386868186307E-2},{"$f":"-IF(AD1396<0,AD1396,IF(AD1385=0,0,MIN((AD1396/AD1385)*(AD1396>0),AD1396)))","v":-6.8843386868186265E-2},-6.8843386868186265E-2,-6.8843386868186265E-2,-6.8843386868186265E-2,-6.8843386868186279E-2]
[{"$f":"ROW()","v":1430},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1430)","v":-0.45813667034701366},{"$f":"SUM(frPipeline:frOther!Y1430)","v":-0.45813667034701372},{"$f":"SUM(frPipeline:frOther!Z1430)","v":-0.45813667034701372},{"$f":"SUM(frPipeline:frOther!AA1430)","v":-0.45813667034701366},{"$f":"SUM(frPipeline:frOther!AB1430)","v":-0.45813667034701372},{"$f":"SUM(frPipeline:frOther!AC1430)","v":-0.45813667034701377},{"$f":"-IF(AD1397<0,AD1397,IF(AD1386=0,0,MIN((AD1397/AD1386)*(AD1397>0),AD1397)))","v":-0.45813667034701361},-0.45813667034701361,-0.45813667034701366,-0.45813667034701366,0]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1431","v":0},{"$f":"Asset_NoReclass!Y1431","v":0},{"$f":"Asset_NoReclass!Z1431","v":0},{"$f":"Asset_NoReclass!AA1431","v":0},{"$f":"Asset_NoReclass!AB1431","v":0},{"$f":"Asset_NoReclass!AC1431","v":0},{"$f":"-IF(AD1398<0,AD1398,IF(AD1387=0,0,MIN((AD1398/AD1387)*(AD1398>0),AD1398)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1432","v":0},{"$f":"Asset_NoReclass!Y1432","v":0},{"$f":"Asset_NoReclass!Z1432","v":0},{"$f":"Asset_NoReclass!AA1432","v":0},{"$f":"Asset_NoReclass!AB1432","v":0},{"$f":"Asset_NoReclass!AC1432","v":0},{"$f":"-IF(AD1399<0,AD1399,IF(AD1388=0,0,MIN((AD1399/AD1388)*(AD1399>0),AD1399)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1433},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1424:X1432)","v":-0.36436910142123335},-0.42030162582861275,-0.42030162582861275,-0.42030162582861269,-0.42030162582861269,-0.42030162582861263,-0.86989006038690864,-0.86989006038690864,-0.86989006038690875,-0.86989006038690875,-0.41175339003989508]
[{"$f":"ROW()","v":1434},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1433-Asset_NoReclass!X1433)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1433-Asset_NoReclass!Y1433)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1433-Asset_NoReclass!Z1433)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1433-Asset_NoReclass!AA1433)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1433-Asset_NoReclass!AB1433)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1433-Asset_NoReclass!AC1433)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1435},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1391+W1402+W1413+W1424","v":0.38777519903652397},0.39690360787447793,{"$f":"MAX(Y1391+Y1402+Y1413+Y1424,0)","v":0.40578290762214531},0.41466220736981269,0.42354150711748006,0.43242080686514744,0.44130010661281482,{"$f":"MAX(AD1391+AD1402+AD1413+AD1424,0)","v":0.4344047924469896},{"$f":"AE1391+AE1402+AE1413+AE1424","v":0.42750947828116437},0.42061416411533914,0.41371884994951391,0.40682353578368868]
[{"$f":"ROW()","v":1436},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8404003717450215,1.8779691175202855,{"$f":"MAX(Y1392+Y1403+Y1414+Y1425,0)","v":1.9161714480695511},1.9543737786188167,1.9925761091680823,2.0307784397173476,2.0689807702666134,{"$f":"MAX(AD1392+AD1403+AD1414+AD1425,0)","v":1.9827732381721712},1.896565706077729,1.8103581739832868,1.7241506418888446,1.6379431097944024]
[{"$f":"ROW()","v":1437},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53369076885136024,{"$f":"X1393+X1404+X1415+X1426","v":0.54724185700312655},{"$f":"MAX(Y1393+Y1404+Y1415+Y1426,0)","v":0.59917216456134803},0.65110247211956951,0.70303277967779099,0.75496308723601246,0.80689339479423405,{"$f":"MAX(AD1393+AD1404+AD1415+AD1426,0)","v":0.77327283667780766},0.73965227856138127,0.70603172044495488,0.67241116232852849,0.6387906042121021]
[{"$f":"ROW()","v":1438},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0866841008323362,{"$f":"X1394+X1405+X1416+X1427","v":4.3812666317736939},{"$f":"MAX(Y1394+Y1405+Y1416+Y1427,0)","v":4.5811529432175018},4.7810392546613096,4.9809255661051175,5.1808118775489254,5.1884783710803584,{"$f":"MAX(AD1394+AD1405+AD1416+AD1427,0)","v":4.9722917722853435},4.7561051734903286,4.5399185746953137,4.3237319759002988,4.1075453771052839]
[{"$f":"ROW()","v":1439},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96109908956187706,0.76887927164950165,{"$f":"MAX(Y1395+Y1406+Y1417+Y1428,0)","v":0.57665945373712624},0.38443963582475082,0.19221981791237541,0,0,{"$f":"MAX(AD1395+AD1406+AD1417+AD1428,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1440},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0326508030227946,0.96380741615460819,0.89496402928642182,0.82612064241823546,0.7572772555500491,0.68843386868186274,0.61959048181367637,0.55074709494549012,0.48190370807730387,0.41306032120911762,0.34421693434093137,0.27537354747274512]
[{"$f":"ROW()","v":1441},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5813667034701364,4.1232300331231224,3.6650933627761089,3.2069566924290953,2.7488200220820818,2.2906833517350682,1.8325466813880544,1.3744100110410409,0.91627334069402733,0.45813667034701366,0,0]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5188196141019645E-4,6.5188196141019645E-4,{"$f":"MAX(Y1398+Y1409+Y1420+Y1431,0)","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,{"$f":"MAX(AD1398+AD1409+AD1420+AD1431,0)","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1399+Y1410+Y1421+Y1432,0)","v":0},0,0,0,0,{"$f":"MAX(AD1399+AD1410+AD1421+AD1432,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1435:W1443)","v":13.424318918481461},{"$f":"SUM(X1435:X1443)","v":13.059949817060225},12.639648191231613,12.219346565403001,11.799044939574388,11.378743313745773,10.958441687917162,10.088551627530254,9.2186615671433447,8.3487715067564352,7.4788814463695275,7.0671280563296328]
[{"$f":"ROW()","v":1445},"Over Depreciation"]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1453},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1454},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1455},null,"Total"]
[{"$f":"ROW()","v":1456}]
["2015 Capex"]
[{"$f":"ROW()","v":1458},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1459},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Y1459-1)","v":69},68,67,66,{"$f":"IF(AD$125=\"\",AC1459-1,MIN(AC1459-1,AD$125))","v":65},{"$f":"MAX(0,AD1459-1)","v":64},63,62,61]
[{"$f":"ROW()","v":1460},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,{"$f":"IF(AD$125=\"\",AC1460-1,MIN(AC1460-1,AD$125))","v":25},24,23,22,21]
[{"$f":"ROW()","v":1461},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,{"$f":"IF(AD1458=\"\",MAX(0,AC1461-1),Inputs!$D$72-(AC$6-LEFT($A1457,4)))","v":25},24,23,22,21]
[{"$f":"ROW()","v":1462},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,{"$f":"MAX(0,AC1462-1)","v":25},24,23,22,21]
[{"$f":"ROW()","v":1463},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Y1463-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Y1464-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1465},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Y1467-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,{"$f":"IF(AD$125=\"\",AC1467-1,MIN(AC1467-1,AD$125))","v":57.598995281445561},{"$f":"MAX(0,AD1467-1)","v":56.598995281445561},55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1468}]
[{"$f":"ROW()","v":1469},"Opening Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514","v":0},2.0764174730811811,2.0835764340012304,2.0907353949212797,2.097894355841329,2.1050533167613783,2.1122122776814276,2.0797167041786366,2.0472211306758457,2.0147255571730542,1.982229983670263]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0334288114206638,2.1786011943228778,2.3237735772250918,2.4689459601273058,2.6141183430295198,2.7592907259317339,2.6489190968944647,2.5385474678571955,2.4281758388199264,2.3178042097826568]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3296916716974174,1.5046388135806892,1.6797210218846252,1.8548032301885613,2.0298854384924976,2.2049676467964336,2.1167689409245765,2.0285702350527193,1.9403715291808619,1.8521728233090045]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.8364654182841376,6.3354159761925013,6.834366534100865,7.3333170920092288,7.8322676499175925,8.3312182078259553,7.9979694795129168,7.6647207511998783,7.3314720228868397,6.9982232945738012]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9458071674538724,2.3567537870996293,1.767565340324722,1.1783768935498147,0.58918844677490723,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5387691954243539,1.4361845823960637,1.3335999693677736,1.2310153563394834,1.1284307433111933,1.0258461302829032,0.92326151725461281,0.82067690422632245,0.71809229119803208,0.61550767816974183]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.3200943643173382,7.4880849278856045,6.6560754914538709,5.8240660550221373,4.9920566185904036,4.16004718215867,3.3280377457269359,2.4960283092952018,1.6640188728634677,0.83200943643173386]
[{"$f":"ROW()","v":1477},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1479},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1470:X1478)","v":0},{"$f":"SUM(Y1470:Y1478)","v":24.077489203321033},23.383255715478597,22.685837329278229,21.98841894307786,21.291000556877492,20.593582170677124,19.094673484492141,17.595764798307165,16.096856112122182,14.597947425937202]
[{"$f":"ROW()","v":1480},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1479-Asset_NoReclass!Y1479)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1479-Asset_NoReclass!Z1479)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1479-Asset_NoReclass!AA1479)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1479-Asset_NoReclass!AB1479)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1479-Asset_NoReclass!AC1479)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1481},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1481)","v":2.0764174730811811}]
[{"$f":"ROW()","v":1482},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1482)","v":2.0334288114206638}]
[{"$f":"ROW()","v":1483},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1483)","v":1.3296916716974174}]
[{"$f":"ROW()","v":1484},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1484)","v":5.8364654182841376}]
[{"$f":"ROW()","v":1485},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1485)","v":2.9458071674538724}]
[{"$f":"ROW()","v":1486},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1486)","v":1.5387691954243539}]
[{"$f":"ROW()","v":1487},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!X1487)","v":8.3200943643173382}]
[{"$f":"ROW()","v":1488},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1488","v":-3.1848983579329236E-3}]
[{"$f":"ROW()","v":1489},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1489","v":0}]
[{"$f":"ROW()","v":1490},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1481:X1489)","v":24.077489203321033}]
[{"$f":"ROW()","v":1491},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1490-Asset_NoReclass!X1490)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1492},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1492-frPipeline!Y1501","v":0},{"$f":"Asset_NoReclass!Z1492-frPipeline!Z1501","v":0},{"$f":"Asset_NoReclass!AA1492-frPipeline!AA1501","v":0},{"$f":"Asset_NoReclass!AB1492-frPipeline!AB1501","v":0},{"$f":"Asset_NoReclass!AC1492-frPipeline!AC1501","v":0},{"$f":"-Inputs!AD3086","v":0},{"$f":"-Inputs!AE3086","v":0},{"$f":"-Inputs!AF3086","v":0},{"$f":"-Inputs!AG3086","v":0},{"$f":"-Inputs!AH3086","v":0}]
[{"$f":"ROW()","v":1493},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1493-frCompression!Y1501","v":0},{"$f":"Asset_NoReclass!Z1493-frCompression!Z1501","v":0},{"$f":"Asset_NoReclass!AA1493-frCompression!AA1501","v":0},{"$f":"Asset_NoReclass!AB1493-frCompression!AB1501","v":0},{"$f":"Asset_NoReclass!AC1493-frCompression!AC1501","v":0},{"$f":"-Inputs!AD3087","v":0},{"$f":"-Inputs!AE3087","v":0},{"$f":"-Inputs!AF3087","v":0},{"$f":"-Inputs!AG3087","v":0},{"$f":"-Inputs!AH3087","v":0}]
[{"$f":"ROW()","v":1494},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1494-frMetering!Y1501","v":0},{"$f":"Asset_NoReclass!Z1494-frMetering!Z1501","v":0},{"$f":"Asset_NoReclass!AA1494-frMetering!AA1501","v":0},{"$f":"Asset_NoReclass!AB1494-frMetering!AB1501","v":0},{"$f":"Asset_NoReclass!AC1494-frMetering!AC1501","v":0},{"$f":"-Inputs!AD3088","v":0},{"$f":"-Inputs!AE3088","v":0},{"$f":"-Inputs!AF3088","v":0},{"$f":"-Inputs!AG3088","v":0},{"$f":"-Inputs!AH3088","v":0}]
[{"$f":"ROW()","v":1495},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1495-frOther!Y1501","v":0},{"$f":"Asset_NoReclass!Z1495-frOther!Z1501","v":0},{"$f":"Asset_NoReclass!AA1495-frOther!AA1501","v":0},{"$f":"Asset_NoReclass!AB1495-frOther!AB1501","v":0},{"$f":"Asset_NoReclass!AC1495-frOther!AC1501","v":0},{"$f":"-Inputs!AD3089","v":0},{"$f":"-Inputs!AE3089","v":0},{"$f":"-Inputs!AF3089","v":0},{"$f":"-Inputs!AG3089","v":0},{"$f":"-Inputs!AH3089","v":0}]
[{"$f":"ROW()","v":1496},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1496)","v":0},{"$f":"SUM(frPipeline:frOther!Z1496)","v":0},{"$f":"SUM(frPipeline:frOther!AA1496)","v":0},{"$f":"SUM(frPipeline:frOther!AB1496)","v":0},{"$f":"SUM(frPipeline:frOther!AC1496)","v":0},{"$f":"-Inputs!AD3090","v":0},{"$f":"-Inputs!AE3090","v":0},{"$f":"-Inputs!AF3090","v":0},{"$f":"-Inputs!AG3090","v":0},{"$f":"-Inputs!AH3090","v":0}]
[{"$f":"ROW()","v":1497},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1497)","v":0},{"$f":"SUM(frPipeline:frOther!Z1497)","v":0},{"$f":"SUM(frPipeline:frOther!AA1497)","v":0},{"$f":"SUM(frPipeline:frOther!AB1497)","v":0},{"$f":"SUM(frPipeline:frOther!AC1497)","v":0},{"$f":"-Inputs!AD3091","v":0},{"$f":"-Inputs!AE3091","v":0},{"$f":"-Inputs!AF3091","v":0},{"$f":"-Inputs!AG3091","v":0},{"$f":"-Inputs!AH3091","v":0}]
[{"$f":"ROW()","v":1498},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1498)","v":0},{"$f":"SUM(frPipeline:frOther!Z1498)","v":0},{"$f":"SUM(frPipeline:frOther!AA1498)","v":0},{"$f":"SUM(frPipeline:frOther!AB1498)","v":0},{"$f":"SUM(frPipeline:frOther!AC1498)","v":0},{"$f":"-Inputs!AD3092","v":0},{"$f":"-Inputs!AE3092","v":0},{"$f":"-Inputs!AF3092","v":0},{"$f":"-Inputs!AG3092","v":0},{"$f":"-Inputs!AH3092","v":0}]
[{"$f":"ROW()","v":1499},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1499","v":0},{"$f":"Asset_NoReclass!Z1499","v":0},{"$f":"Asset_NoReclass!AA1499","v":0},{"$f":"Asset_NoReclass!AB1499","v":0},{"$f":"Asset_NoReclass!AC1499","v":0},{"$f":"-Inputs!AD3093","v":0},{"$f":"-Inputs!AE3093","v":0},{"$f":"-Inputs!AF3093","v":0},{"$f":"-Inputs!AG3093","v":0},{"$f":"-Inputs!AH3093","v":0}]
[{"$f":"ROW()","v":1500},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1500","v":0},{"$f":"Asset_NoReclass!Z1500","v":0},{"$f":"Asset_NoReclass!AA1500","v":0},{"$f":"Asset_NoReclass!AB1500","v":0},{"$f":"Asset_NoReclass!AC1500","v":0},{"$f":"-Inputs!AD3094","v":0},{"$f":"-Inputs!AE3094","v":0},{"$f":"-Inputs!AF3094","v":0},{"$f":"-Inputs!AG3094","v":0},{"$f":"-Inputs!AH3094","v":0}]
[{"$f":"ROW()","v":1501},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1492:Y1500)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1502},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1501-Asset_NoReclass!Y1501)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1501-Asset_NoReclass!Z1501)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1501-Asset_NoReclass!AA1501)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1501-Asset_NoReclass!AB1501)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1501-Asset_NoReclass!AC1501)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1503},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1503-frPipeline!Y1512","v":7.1589609200491885E-3},{"$f":"Asset_NoReclass!Z1503-frPipeline!Z1512","v":7.1589609200491885E-3},{"$f":"Asset_NoReclass!AA1503-frPipeline!AA1512","v":7.1589609200491885E-3},{"$f":"Asset_NoReclass!AB1503-frPipeline!AB1512","v":7.1589609200491885E-3},{"$f":"Asset_NoReclass!AC1503-frPipeline!AC1512","v":7.1589609200491816E-3},{"$f":"-IF(AD1470<0,AD1470,IF(AD1459=0,0,MIN((AD1470/AD1459)*(AD1470>0),AD1470)))","v":-3.2495573502791197E-2},-3.2495573502791197E-2,-3.2495573502791204E-2,-3.2495573502791197E-2,-3.2495573502791197E-2]
[{"$f":"ROW()","v":1504},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1504-frCompression!Y1512","v":0.14517238290221401},{"$f":"Asset_NoReclass!Z1504-frCompression!Z1512","v":0.14517238290221396},{"$f":"Asset_NoReclass!AA1504-frCompression!AA1512","v":0.14517238290221396},{"$f":"Asset_NoReclass!AB1504-frCompression!AB1512","v":0.14517238290221396},{"$f":"Asset_NoReclass!AC1504-frCompression!AC1512","v":0.1451723829022139},{"$f":"-IF(AD1471<0,AD1471,IF(AD1460=0,0,MIN((AD1471/AD1460)*(AD1471>0),AD1471)))","v":-0.11037162903726935},-0.11037162903726937,-0.11037162903726937,-0.11037162903726938,-0.11037162903726937]
[{"$f":"ROW()","v":1505},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1505-frMetering!Y1512","v":0.17494714188327176},{"$f":"Asset_NoReclass!Z1505-frMetering!Z1512","v":0.175082208303936},{"$f":"Asset_NoReclass!AA1505-frMetering!AA1512","v":0.175082208303936},{"$f":"Asset_NoReclass!AB1505-frMetering!AB1512","v":0.17508220830393606},{"$f":"Asset_NoReclass!AC1505-frMetering!AC1512","v":0.175082208303936},{"$f":"-IF(AD1472<0,AD1472,IF(AD1461=0,0,MIN((AD1472/AD1461)*(AD1472>0),AD1472)))","v":-8.8198705871857352E-2},-8.8198705871857352E-2,-8.8198705871857366E-2,-8.8198705871857352E-2,-8.8198705871857352E-2]
[{"$f":"ROW()","v":1506},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1506-frOther!Y1512","v":0.4989505579083634},{"$f":"Asset_NoReclass!Z1506-frOther!Z1512","v":0.4989505579083634},{"$f":"Asset_NoReclass!AA1506-frOther!AA1512","v":0.49895055790836335},{"$f":"Asset_NoReclass!AB1506-frOther!AB1512","v":0.49895055790836351},{"$f":"Asset_NoReclass!AC1506-frOther!AC1512","v":0.49895055790836346},{"$f":"-IF(AD1473<0,AD1473,IF(AD1462=0,0,MIN((AD1473/AD1462)*(AD1473>0),AD1473)))","v":-0.3332487283130382},-0.3332487283130382,-0.3332487283130382,-0.33324872831303815,-0.33324872831303815]
[{"$f":"ROW()","v":1507},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1507)","v":-0.58905338035424315},{"$f":"SUM(frPipeline:frOther!Z1507)","v":-0.58918844677490734},{"$f":"SUM(frPipeline:frOther!AA1507)","v":-0.58918844677490734},{"$f":"SUM(frPipeline:frOther!AB1507)","v":-0.58918844677490745},{"$f":"SUM(frPipeline:frOther!AC1507)","v":-0.58918844677490745},{"$f":"-IF(AD1474<0,AD1474,IF(AD1463=0,0,MIN((AD1474/AD1463)*(AD1474>0),AD1474)))","v":0},{"$f":"-IF(AE1474<0,AE1474,IF(AE1463=0,0,MIN((AE1474/AE1463)*(AE1474>0),AE1474)))","v":0},0,0,0]
[{"$f":"ROW()","v":1508},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1508)","v":-0.10258461302829025},{"$f":"SUM(frPipeline:frOther!Z1508)","v":-0.10258461302829024},{"$f":"SUM(frPipeline:frOther!AA1508)","v":-0.10258461302829024},{"$f":"SUM(frPipeline:frOther!AB1508)","v":-0.10258461302829024},{"$f":"SUM(frPipeline:frOther!AC1508)","v":-0.10258461302829022},{"$f":"-IF(AD1475<0,AD1475,IF(AD1464=0,0,MIN((AD1475/AD1464)*(AD1475>0),AD1475)))","v":-0.10258461302829032},-0.10258461302829031,-0.10258461302829031,-0.10258461302829029,-0.10258461302829031]
[{"$f":"ROW()","v":1509},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1509)","v":-0.83200943643173386},{"$f":"SUM(frPipeline:frOther!Z1509)","v":-0.83200943643173386},{"$f":"SUM(frPipeline:frOther!AA1509)","v":-0.83200943643173386},{"$f":"SUM(frPipeline:frOther!AB1509)","v":-0.83200943643173408},{"$f":"SUM(frPipeline:frOther!AC1509)","v":-0.83200943643173386},{"$f":"-IF(AD1476<0,AD1476,IF(AD1465=0,0,MIN((AD1476/AD1465)*(AD1476>0),AD1476)))","v":-0.83200943643173397},-0.83200943643173397,-0.83200943643173397,-0.83200943643173386,-0.83200943643173386]
[{"$f":"ROW()","v":1510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1510","v":3.1848983579329236E-3},{"$f":"Asset_NoReclass!Z1510","v":0},{"$f":"Asset_NoReclass!AA1510","v":0},{"$f":"Asset_NoReclass!AB1510","v":0},{"$f":"Asset_NoReclass!AC1510","v":0},{"$f":"-IF(AD1477<0,AD1477,IF(AD1466=0,0,MIN((AD1477/AD1466)*(AD1477>0),AD1477)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1511","v":0},{"$f":"Asset_NoReclass!Z1511","v":0},{"$f":"Asset_NoReclass!AA1511","v":0},{"$f":"Asset_NoReclass!AB1511","v":0},{"$f":"Asset_NoReclass!AC1511","v":0},{"$f":"-IF(AD1478<0,AD1478,IF(AD1467=0,0,MIN((AD1478/AD1467)*(AD1478>0),AD1478)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1503:Y1511)","v":-0.69423348784243599},-0.69741838620036889,-0.697418386200369,-0.69741838620036911,-0.697418386200369,-1.4989086861849805,-1.4989086861849805,-1.4989086861849805,-1.4989086861849801,-1.4989086861849803]
[{"$f":"ROW()","v":1513},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1512-Asset_NoReclass!Y1512)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1512-Asset_NoReclass!Z1512)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1512-Asset_NoReclass!AA1512)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1512-Asset_NoReclass!AB1512)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1512-Asset_NoReclass!AC1512)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1514},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1470+X1481+X1492+X1503","v":2.0764174730811811},2.0835764340012304,2.0907353949212797,2.097894355841329,2.1050533167613783,2.1122122776814276,2.0797167041786366,2.0472211306758457,2.0147255571730542,1.982229983670263,1.9497344101674718]
[{"$f":"ROW()","v":1515},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0334288114206638,2.1786011943228778,2.3237735772250918,2.4689459601273058,2.6141183430295198,2.7592907259317339,2.6489190968944647,2.5385474678571955,2.4281758388199264,2.3178042097826568,2.2074325807453876]
[{"$f":"ROW()","v":1516},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3296916716974174,1.5046388135806892,1.6797210218846252,1.8548032301885613,2.0298854384924976,2.2049676467964336,2.1167689409245765,2.0285702350527193,1.9403715291808619,1.8521728233090045,1.763974117437147]
[{"$f":"ROW()","v":1517},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8364654182841376,6.3354159761925013,6.834366534100865,7.3333170920092288,7.8322676499175925,8.3312182078259553,7.9979694795129168,7.6647207511998783,7.3314720228868397,6.9982232945738012,6.6649745662607627]
[{"$f":"ROW()","v":1518},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9458071674538724,2.3567537870996293,1.767565340324722,1.1783768935498147,0.58918844677490723,0,0,0,0,0,0]
[{"$f":"ROW()","v":1519},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5387691954243539,1.4361845823960637,1.3335999693677736,1.2310153563394834,1.1284307433111933,1.0258461302829032,0.92326151725461281,0.82067690422632245,0.71809229119803208,0.61550767816974183,0.51292306514145158]
[{"$f":"ROW()","v":1520},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3200943643173382,7.4880849278856045,6.6560754914538709,5.8240660550221373,4.9920566185904036,4.16004718215867,3.3280377457269359,2.4960283092952018,1.6640188728634677,0.83200943643173386,0]
[{"$f":"ROW()","v":1521},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1514:X1522)","v":24.077489203321033},{"$f":"SUM(Y1514:Y1522)","v":23.383255715478597},22.685837329278229,21.98841894307786,21.291000556877492,20.593582170677124,19.094673484492141,17.595764798307165,16.096856112122182,14.597947425937202,13.099038739752222]
[{"$f":"ROW()","v":1524},"Over Depreciation"]
[{"$f":"ROW()","v":1525},null,"Pipeline"]
[{"$f":"ROW()","v":1526},null,"Compression"]
[{"$f":"ROW()","v":1527},null,"Metering"]
[{"$f":"ROW()","v":1528},null,"Other Depreciable"]
[{"$f":"ROW()","v":1529},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1530},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1531},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1532},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1533},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1534},null,"Total"]
[{"$f":"ROW()","v":1535}]
["2016 Capex"]
[{"$f":"ROW()","v":1537},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1538},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Z1538-1)","v":69},68,67,{"$f":"IF(AD$125=\"\",AC1538-1,MIN(AC1538-1,AD$125))","v":66},{"$f":"MAX(0,AD1538-1)","v":65},64,63,62]
[{"$f":"ROW()","v":1539},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,{"$f":"IF(AD$125=\"\",AC1539-1,MIN(AC1539-1,AD$125))","v":26},25,24,23,22]
[{"$f":"ROW()","v":1540},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,{"$f":"IF(AD1537=\"\",MAX(0,AC1540-1),Inputs!$D$72-(AC$6-LEFT($A1536,4)))","v":26},25,24,23,22]
[{"$f":"ROW()","v":1541},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,{"$f":"MAX(0,AC1541-1)","v":26},25,24,23,22]
[{"$f":"ROW()","v":1542},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Z1542-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1543},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Z1543-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1544},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1545},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1546},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Z1546-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,{"$f":"IF(AD$125=\"\",AC1546-1,MIN(AC1546-1,AD$125))","v":58.598995281445561},{"$f":"MAX(0,AD1546-1)","v":57.598995281445561},56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1547}]
[{"$f":"ROW()","v":1548},"Opening Value"]
[{"$f":"ROW()","v":1549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1593","v":0},0,-5.63006735557494E-2,-0.1126013471114988,-0.16890202066724819,-0.2252026942229976,0,0,0,0]
[{"$f":"ROW()","v":1550},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5323744524389498,1.9744683434683812,1.4165622344978126,0.85865612552724402,0.30075001655667544,0.28918270822757253,0.27761539989846962,0.26604809156936671,0.2544807832402638]
[{"$f":"ROW()","v":1551},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4776618052708952,3.4004023139535797,3.3231428226362643,3.2458833313189488,3.1686238400016333,3.0467536923092626,2.9248835446168919,2.8030133969245212,2.6811432492321505]
[{"$f":"ROW()","v":1552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3803786464575376,2.2947953258877996,2.2092120053180615,2.1236286847483234,2.0380453641785854,1.9596590040178705,1.8812726438571556,1.8028862836964408,1.7244999235357259]
[{"$f":"ROW()","v":1553},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5771588221056043,2.5771588221056043,2.5771588221056043,2.5771588221056043,2.5771588221056043,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.87801685579262423,0.87801685579262423,0.87801685579262423,0.87801685579262423,0.87801685579262423,0.79819714162965838,0.71837742746669253,0.63855771330372668,0.55873799914076083]
[{"$f":"ROW()","v":1555},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4905628211839241,5.4905628211839241,5.4905628211839241,5.4905628211839241,5.4905628211839241,4.57546901765327,3.6603752141226158,2.7452814105919616,1.8301876070613079]
[{"$f":"ROW()","v":1556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1549:Y1557)","v":0},{"$f":"SUM(Z1549:Z1557)","v":17.336153403249536},16.559103808836163,15.782054214422791,15.005004620009418,14.227955025596048,10.669261563837633,9.4625242299618257,8.2557868960860183,7.0490495622102092]
[{"$f":"ROW()","v":1559},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1558-Asset_NoReclass!Z1558)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1558-Asset_NoReclass!AA1558)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1558-Asset_NoReclass!AB1558)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1558-Asset_NoReclass!AC1558)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1560},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1560)","v":0}]
[{"$f":"ROW()","v":1561},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1561)","v":2.5323744524389498}]
[{"$f":"ROW()","v":1562},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1562)","v":3.4776618052708952}]
[{"$f":"ROW()","v":1563},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1563)","v":2.3803786464575376}]
[{"$f":"ROW()","v":1564},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1564)+Asset_NoReclass!Y1564","v":2.5771588221056043}]
[{"$f":"ROW()","v":1565},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1565)+Asset_NoReclass!Y1565","v":0.87801685579262423}]
[{"$f":"ROW()","v":1566},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Y1566)+Asset_NoReclass!Y1566","v":5.4905628211839241}]
[{"$f":"ROW()","v":1567},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1567","v":0}]
[{"$f":"ROW()","v":1568},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1568","v":0}]
[{"$f":"ROW()","v":1569},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1560:Y1568)","v":17.336153403249536}]
[{"$f":"ROW()","v":1570},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1569-Asset_NoReclass!Y1569)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1571},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1571-frPipeline!Z1580","v":0},{"$f":"Asset_NoReclass!AA1571-frPipeline!AA1580","v":0},{"$f":"Asset_NoReclass!AB1571-frPipeline!AB1580","v":0},{"$f":"Asset_NoReclass!AC1571-frPipeline!AC1580","v":0},{"$f":"-Inputs!AD3097","v":0},{"$f":"-Inputs!AE3097","v":0},{"$f":"-Inputs!AF3097","v":0},{"$f":"-Inputs!AG3097","v":0},{"$f":"-Inputs!AH3097","v":0}]
[{"$f":"ROW()","v":1572},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1572-frCompression!Z1580","v":0},{"$f":"Asset_NoReclass!AA1572-frCompression!AA1580","v":0},{"$f":"Asset_NoReclass!AB1572-frCompression!AB1580","v":0},{"$f":"Asset_NoReclass!AC1572-frCompression!AC1580","v":0},{"$f":"-Inputs!AD3098","v":0},{"$f":"-Inputs!AE3098","v":0},{"$f":"-Inputs!AF3098","v":0},{"$f":"-Inputs!AG3098","v":0},{"$f":"-Inputs!AH3098","v":0}]
[{"$f":"ROW()","v":1573},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1573-frMetering!Z1580","v":0},{"$f":"Asset_NoReclass!AA1573-frMetering!AA1580","v":0},{"$f":"Asset_NoReclass!AB1573-frMetering!AB1580","v":0},{"$f":"Asset_NoReclass!AC1573-frMetering!AC1580","v":0},{"$f":"-Inputs!AD3099","v":0},{"$f":"-Inputs!AE3099","v":0},{"$f":"-Inputs!AF3099","v":0},{"$f":"-Inputs!AG3099","v":0},{"$f":"-Inputs!AH3099","v":0}]
[{"$f":"ROW()","v":1574},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1574-frOther!Z1580","v":0},{"$f":"Asset_NoReclass!AA1574-frOther!AA1580","v":0},{"$f":"Asset_NoReclass!AB1574-frOther!AB1580","v":0},{"$f":"Asset_NoReclass!AC1574-frOther!AC1580","v":0},{"$f":"-Inputs!AD3100","v":0},{"$f":"-Inputs!AE3100","v":0},{"$f":"-Inputs!AF3100","v":0},{"$f":"-Inputs!AG3100","v":0},{"$f":"-Inputs!AH3100","v":0}]
[{"$f":"ROW()","v":1575},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1575)","v":0},{"$f":"SUM(frPipeline:frOther!AA1575)","v":0},{"$f":"SUM(frPipeline:frOther!AB1575)","v":0},{"$f":"SUM(frPipeline:frOther!AC1575)","v":0},{"$f":"-Inputs!AD3101","v":0},{"$f":"-Inputs!AE3101","v":0},{"$f":"-Inputs!AF3101","v":0},{"$f":"-Inputs!AG3101","v":0},{"$f":"-Inputs!AH3101","v":0}]
[{"$f":"ROW()","v":1576},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1576)","v":0},{"$f":"SUM(frPipeline:frOther!AA1576)","v":0},{"$f":"SUM(frPipeline:frOther!AB1576)","v":0},{"$f":"SUM(frPipeline:frOther!AC1576)","v":0},{"$f":"-Inputs!AD3102","v":0},{"$f":"-Inputs!AE3102","v":0},{"$f":"-Inputs!AF3102","v":0},{"$f":"-Inputs!AG3102","v":0},{"$f":"-Inputs!AH3102","v":0}]
[{"$f":"ROW()","v":1577},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1577)","v":0},{"$f":"SUM(frPipeline:frOther!AA1577)","v":0},{"$f":"SUM(frPipeline:frOther!AB1577)","v":0},{"$f":"SUM(frPipeline:frOther!AC1577)","v":0},{"$f":"-Inputs!AD3103","v":0},{"$f":"-Inputs!AE3103","v":0},{"$f":"-Inputs!AF3103","v":0},{"$f":"-Inputs!AG3103","v":0},{"$f":"-Inputs!AH3103","v":0}]
[{"$f":"ROW()","v":1578},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1578","v":0},{"$f":"Asset_NoReclass!AA1578","v":0},{"$f":"Asset_NoReclass!AB1578","v":0},{"$f":"Asset_NoReclass!AC1578","v":0},{"$f":"-Inputs!AD3104","v":0},{"$f":"-Inputs!AE3104","v":0},{"$f":"-Inputs!AF3104","v":0},{"$f":"-Inputs!AG3104","v":0},{"$f":"-Inputs!AH3104","v":0}]
[{"$f":"ROW()","v":1579},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1579","v":0},{"$f":"Asset_NoReclass!AA1579","v":0},{"$f":"Asset_NoReclass!AB1579","v":0},{"$f":"Asset_NoReclass!AC1579","v":0},{"$f":"-Inputs!AD3105","v":0},{"$f":"-Inputs!AE3105","v":0},{"$f":"-Inputs!AF3105","v":0},{"$f":"-Inputs!AG3105","v":0},{"$f":"-Inputs!AH3105","v":0}]
[{"$f":"ROW()","v":1580},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1571:Z1579)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1581},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1580-Asset_NoReclass!Z1580)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1580-Asset_NoReclass!AA1580)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1580-Asset_NoReclass!AB1580)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1580-Asset_NoReclass!AC1580)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1582-frPipeline!Z1591","v":-5.63006735557494E-2},{"$f":"Asset_NoReclass!AA1582-frPipeline!AA1591","v":-5.63006735557494E-2},{"$f":"Asset_NoReclass!AB1582-frPipeline!AB1591","v":-5.63006735557494E-2},{"$f":"Asset_NoReclass!AC1582-frPipeline!AC1591","v":-5.6300673555749407E-2},{"$f":"-IF(AD1549<0,AD1549,IF(AD1538=0,0,MIN((AD1549/AD1538)*(AD1549>0),AD1549)))","v":0.2252026942229976},0,0,0,0]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1583-frCompression!Z1591","v":-0.55790610897056858},{"$f":"Asset_NoReclass!AA1583-frCompression!AA1591","v":-0.55790610897056858},{"$f":"Asset_NoReclass!AB1583-frCompression!AB1591","v":-0.55790610897056858},{"$f":"Asset_NoReclass!AC1583-frCompression!AC1591","v":-0.55790610897056858},{"$f":"-IF(AD1550<0,AD1550,IF(AD1539=0,0,MIN((AD1550/AD1539)*(AD1550>0),AD1550)))","v":-1.1567308329102901E-2},-1.1567308329102901E-2,-1.1567308329102901E-2,-1.15673083291029E-2,-1.15673083291029E-2]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1584-frMetering!Z1591","v":-7.7259491317315299E-2},{"$f":"Asset_NoReclass!AA1584-frMetering!AA1591","v":-7.7259491317315299E-2},{"$f":"Asset_NoReclass!AB1584-frMetering!AB1591","v":-7.7259491317315299E-2},{"$f":"Asset_NoReclass!AC1584-frMetering!AC1591","v":-7.7259491317315299E-2},{"$f":"-IF(AD1551<0,AD1551,IF(AD1540=0,0,MIN((AD1551/AD1540)*(AD1551>0),AD1551)))","v":-0.12187014769237051},-0.12187014769237051,-0.12187014769237049,-0.12187014769237049,-0.12187014769237048]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1585-frOther!Z1591","v":-8.5583320569737928E-2},{"$f":"Asset_NoReclass!AA1585-frOther!AA1591","v":-8.5583320569737928E-2},{"$f":"Asset_NoReclass!AB1585-frOther!AB1591","v":-8.5583320569737928E-2},{"$f":"Asset_NoReclass!AC1585-frOther!AC1591","v":-8.5583320569737942E-2},{"$f":"-IF(AD1552<0,AD1552,IF(AD1541=0,0,MIN((AD1552/AD1541)*(AD1552>0),AD1552)))","v":-7.8386360160714819E-2},-7.8386360160714819E-2,-7.8386360160714819E-2,-7.8386360160714819E-2,-7.8386360160714819E-2]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1586)","v":0},{"$f":"SUM(frPipeline:frOther!AA1586)","v":0},{"$f":"SUM(frPipeline:frOther!AB1586)","v":0},{"$f":"SUM(frPipeline:frOther!AC1586)","v":0},{"$f":"-IF(AD1553<0,AD1553,IF(AD1542=0,0,MIN((AD1553/AD1542)*(AD1553>0),AD1553)))","v":-2.5771588221056043},{"$f":"-IF(AE1553<0,AE1553,IF(AE1542=0,0,MIN((AE1553/AE1542)*(AE1553>0),AE1553)))","v":0},0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1587)","v":0},{"$f":"SUM(frPipeline:frOther!AA1587)","v":0},{"$f":"SUM(frPipeline:frOther!AB1587)","v":0},{"$f":"SUM(frPipeline:frOther!AC1587)","v":0},{"$f":"-IF(AD1554<0,AD1554,IF(AD1543=0,0,MIN((AD1554/AD1543)*(AD1554>0),AD1554)))","v":-7.9819714162965835E-2},-7.9819714162965835E-2,-7.9819714162965835E-2,-7.9819714162965835E-2,-7.9819714162965835E-2]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1588)","v":0},{"$f":"SUM(frPipeline:frOther!AA1588)","v":0},{"$f":"SUM(frPipeline:frOther!AB1588)","v":0},{"$f":"SUM(frPipeline:frOther!AC1588)","v":0},{"$f":"-IF(AD1555<0,AD1555,IF(AD1544=0,0,MIN((AD1555/AD1544)*(AD1555>0),AD1555)))","v":-0.91509380353065406},-0.91509380353065395,-0.91509380353065395,-0.91509380353065384,-0.91509380353065395]
[{"$f":"ROW()","v":1589},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1589","v":0},{"$f":"Asset_NoReclass!AA1589","v":0},{"$f":"Asset_NoReclass!AB1589","v":0},{"$f":"Asset_NoReclass!AC1589","v":0},{"$f":"-IF(AD1556<0,AD1556,IF(AD1545=0,0,MIN((AD1556/AD1545)*(AD1556>0),AD1556)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1590},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1590","v":-4.8999385470139051E-16},{"$f":"Asset_NoReclass!AA1590","v":-4.899938547013906E-16},{"$f":"Asset_NoReclass!AB1590","v":-4.899938547013906E-16},{"$f":"Asset_NoReclass!AC1590","v":-4.899938547013906E-16},{"$f":"-IF(AD1557<0,AD1557,IF(AD1546=0,0,MIN((AD1557/AD1546)*(AD1557>0),AD1557)))","v":1.959975418805562E-15},0,0,0,0]
[{"$f":"ROW()","v":1591},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1582:Z1590)","v":-0.77704959441337162},-0.77704959441337162,-0.77704959441337162,-0.77704959441337162,-3.5586934617584132,-1.2067373338758081,-1.2067373338758081,-1.2067373338758078,-1.2067373338758081]
[{"$f":"ROW()","v":1592},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1591-Asset_NoReclass!Z1591)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1591-Asset_NoReclass!AA1591)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1591-Asset_NoReclass!AB1591)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1591-Asset_NoReclass!AC1591)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1593},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1549+Y1560+Y1571+Y1582","v":0},-5.63006735557494E-2,-0.1126013471114988,-0.16890202066724819,-0.2252026942229976,0,0,0,0,0]
[{"$f":"ROW()","v":1594},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5323744524389498,1.9744683434683812,1.4165622344978126,0.85865612552724402,0.30075001655667544,0.28918270822757253,0.27761539989846962,0.26604809156936671,0.2544807832402638,0.24291347491116089]
[{"$f":"ROW()","v":1595},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4776618052708952,3.4004023139535797,3.3231428226362643,3.2458833313189488,3.1686238400016333,3.0467536923092626,2.9248835446168919,2.8030133969245212,2.6811432492321505,2.5592731015397803]
[{"$f":"ROW()","v":1596},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3803786464575376,2.2947953258877996,2.2092120053180615,2.1236286847483234,2.0380453641785854,1.9596590040178705,1.8812726438571556,1.8028862836964408,1.7244999235357259,1.646113563375011]
[{"$f":"ROW()","v":1597},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5771588221056043,2.5771588221056043,2.5771588221056043,2.5771588221056043,2.5771588221056043,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87801685579262423,0.87801685579262423,0.87801685579262423,0.87801685579262423,0.87801685579262423,0.79819714162965838,0.71837742746669253,0.63855771330372668,0.55873799914076083,0.47891828497779498]
[{"$f":"ROW()","v":1599},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4905628211839241,5.4905628211839241,5.4905628211839241,5.4905628211839241,5.4905628211839241,4.57546901765327,3.6603752141226158,2.7452814105919616,1.8301876070613079,0.91509380353065395]
[{"$f":"ROW()","v":1600},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1593:Y1601)","v":17.336153403249536},{"$f":"SUM(Z1593:Z1601)","v":16.559103808836163},15.782054214422791,15.005004620009418,14.227955025596048,10.669261563837633,9.4625242299618257,8.2557868960860183,7.0490495622102092,5.8423122283344018]
[{"$f":"ROW()","v":1603},"Over Depreciation"]
[{"$f":"ROW()","v":1604},null,"Pipeline"]
[{"$f":"ROW()","v":1605},null,"Compression"]
[{"$f":"ROW()","v":1606},null,"Metering"]
[{"$f":"ROW()","v":1607},null,"Other Depreciable"]
[{"$f":"ROW()","v":1608},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1609},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1610},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1611},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1612},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1613},null,"Total"]
[{"$f":"ROW()","v":1614}]
["2017 Capex"]
[{"$f":"ROW()","v":1616},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1617},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AA1617-1)","v":69},68,{"$f":"IF(AD$125=\"\",AC1617-1,MIN(AC1617-1,AD$125))","v":67},{"$f":"MAX(0,AD1617-1)","v":66},65,64,63]
[{"$f":"ROW()","v":1618},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,{"$f":"IF(AD$125=\"\",AC1618-1,MIN(AC1618-1,AD$125))","v":27},26,25,24,23]
[{"$f":"ROW()","v":1619},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,{"$f":"IF(AD1616=\"\",MAX(0,AC1619-1),Inputs!$D$72-(AC$6-LEFT($A1615,4)))","v":27},26,25,24,23]
[{"$f":"ROW()","v":1620},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,{"$f":"MAX(0,AC1620-1)","v":27},26,25,24,23]
[{"$f":"ROW()","v":1621},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AA1621-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AA1622-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1623},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1624},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1625},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AA1625-1)","v":61.598995281445561},60.598995281445561,{"$f":"IF(AD$125=\"\",AC1625-1,MIN(AC1625-1,AD$125))","v":59.598995281445561},{"$f":"MAX(0,AD1625-1)","v":58.598995281445561},57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1626}]
[{"$f":"ROW()","v":1627},"Opening Value"]
[{"$f":"ROW()","v":1628},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1672","v":0},0,-3.8141518692888461E-2,-7.6283037385776922E-2,-0.11442455607866539,0,0,0,0]
[{"$f":"ROW()","v":1629},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.758259872962574,4.2100090891176913,3.6617583052728087,3.113507521427926,2.9981924280417065,2.882877334655487,2.7675622412692675,2.6522471478830481]
[{"$f":"ROW()","v":1630},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6459885197162674,3.5884461008032735,3.5309036818902797,3.4733612629772859,3.3447182532373865,3.2160752434974871,3.0874322337575877,2.9587892240176883]
[{"$f":"ROW()","v":1631},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9579054901373523,4.8633260524142914,4.7687466146912305,4.6741671769681696,4.5010498741174967,4.3279325712668237,4.1548152684161508,3.9816979655654778]
[{"$f":"ROW()","v":1632},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5064976260488931,2.5064976260488931,2.5064976260488931,2.5064976260488931,1.2532488130244466,0,0,0]
[{"$f":"ROW()","v":1633},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.56728088521692,1.56728088521692,1.56728088521692,1.56728088521692,1.4366741447821767,1.3060674043474334,1.1754606639126901,1.0448539234779468]
[{"$f":"ROW()","v":1634},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4185627400008567,6.4185627400008567,6.4185627400008567,6.4185627400008567,5.5016252057150199,4.5846876714291831,3.6677501371433463,2.7508126028575095]
[{"$f":"ROW()","v":1635},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1636},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1628:Z1636)","v":0},{"$f":"SUM(AA1628:AA1635)","v":23.854495134082867},23.115980974909036,22.377466815735211,21.638952656561386,19.035508718918233,16.317640225196413,14.853020544499042,13.388400863801671]
[{"$f":"ROW()","v":1638},"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,{"$f":"IF(ABS(AA1637-Asset_NoReclass!AA1637)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1637-Asset_NoReclass!AB1637)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1637-Asset_NoReclass!AC1637)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1639},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1639)","v":0}]
[{"$f":"ROW()","v":1640},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1640)","v":4.758259872962574}]
[{"$f":"ROW()","v":1641},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1641)","v":3.6459885197162674}]
[{"$f":"ROW()","v":1642},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1642)","v":4.9579054901373523}]
[{"$f":"ROW()","v":1643},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1643)+Asset_NoReclass!Z1643","v":2.5064976260488931}]
[{"$f":"ROW()","v":1644},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1644)+Asset_NoReclass!Z1644","v":1.56728088521692}]
[{"$f":"ROW()","v":1645},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!Z1645)+Asset_NoReclass!Z1645","v":6.4185627400008567}]
[{"$f":"ROW()","v":1646},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1646","v":0}]
[{"$f":"ROW()","v":1647},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1647","v":0}]
[{"$f":"ROW()","v":1648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1639:Z1647)","v":23.854495134082867}]
[{"$f":"ROW()","v":1649},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1648-Asset_NoReclass!Z1648)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1650},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1650-frPipeline!AA1659","v":0},{"$f":"Asset_NoReclass!AB1650-frPipeline!AB1659","v":0},{"$f":"Asset_NoReclass!AC1650-frPipeline!AC1659","v":0},{"$f":"-Inputs!AD3108","v":0},{"$f":"-Inputs!AE3108","v":0},{"$f":"-Inputs!AF3108","v":0},{"$f":"-Inputs!AG3108","v":0},{"$f":"-Inputs!AH3108","v":0}]
[{"$f":"ROW()","v":1651},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1651-frCompression!AA1659","v":0},{"$f":"Asset_NoReclass!AB1651-frCompression!AB1659","v":0},{"$f":"Asset_NoReclass!AC1651-frCompression!AC1659","v":0},{"$f":"-Inputs!AD3109","v":0},{"$f":"-Inputs!AE3109","v":0},{"$f":"-Inputs!AF3109","v":0},{"$f":"-Inputs!AG3109","v":0},{"$f":"-Inputs!AH3109","v":0}]
[{"$f":"ROW()","v":1652},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1652-frMetering!AA1659","v":0},{"$f":"Asset_NoReclass!AB1652-frMetering!AB1659","v":0},{"$f":"Asset_NoReclass!AC1652-frMetering!AC1659","v":0},{"$f":"-Inputs!AD3110","v":0},{"$f":"-Inputs!AE3110","v":0},{"$f":"-Inputs!AF3110","v":0},{"$f":"-Inputs!AG3110","v":0},{"$f":"-Inputs!AH3110","v":0}]
[{"$f":"ROW()","v":1653},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1653-frOther!AA1659","v":0},{"$f":"Asset_NoReclass!AB1653-frOther!AB1659","v":0},{"$f":"Asset_NoReclass!AC1653-frOther!AC1659","v":0},{"$f":"-Inputs!AD3111","v":0},{"$f":"-Inputs!AE3111","v":0},{"$f":"-Inputs!AF3111","v":0},{"$f":"-Inputs!AG3111","v":0},{"$f":"-Inputs!AH3111","v":0}]
[{"$f":"ROW()","v":1654},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1654)","v":0},{"$f":"SUM(frPipeline:frOther!AB1654)","v":0},{"$f":"SUM(frPipeline:frOther!AC1654)","v":0},{"$f":"-Inputs!AD3112","v":0},{"$f":"-Inputs!AE3112","v":0},{"$f":"-Inputs!AF3112","v":0},{"$f":"-Inputs!AG3112","v":0},{"$f":"-Inputs!AH3112","v":0}]
[{"$f":"ROW()","v":1655},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1655)","v":0},{"$f":"SUM(frPipeline:frOther!AB1655)","v":0},{"$f":"SUM(frPipeline:frOther!AC1655)","v":0},{"$f":"-Inputs!AD3113","v":0},{"$f":"-Inputs!AE3113","v":0},{"$f":"-Inputs!AF3113","v":0},{"$f":"-Inputs!AG3113","v":0},{"$f":"-Inputs!AH3113","v":0}]
[{"$f":"ROW()","v":1656},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1656)","v":0},{"$f":"SUM(frPipeline:frOther!AB1656)","v":0},{"$f":"SUM(frPipeline:frOther!AC1656)","v":0},{"$f":"-Inputs!AD3114","v":0},{"$f":"-Inputs!AE3114","v":0},{"$f":"-Inputs!AF3114","v":0},{"$f":"-Inputs!AG3114","v":0},{"$f":"-Inputs!AH3114","v":0}]
[{"$f":"ROW()","v":1657},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1657","v":0},{"$f":"Asset_NoReclass!AB1657","v":0},{"$f":"Asset_NoReclass!AC1657","v":0},{"$f":"-Inputs!AD3115","v":0},{"$f":"-Inputs!AE3115","v":0},{"$f":"-Inputs!AF3115","v":0},{"$f":"-Inputs!AG3115","v":0},{"$f":"-Inputs!AH3115","v":0}]
[{"$f":"ROW()","v":1658},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1658","v":0},{"$f":"Asset_NoReclass!AB1658","v":0},{"$f":"Asset_NoReclass!AC1658","v":0},{"$f":"-Inputs!AD3116","v":0},{"$f":"-Inputs!AE3116","v":0},{"$f":"-Inputs!AF3116","v":0},{"$f":"-Inputs!AG3116","v":0},{"$f":"-Inputs!AH3116","v":0}]
[{"$f":"ROW()","v":1659},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1650:AA1658)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1660},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1659-Asset_NoReclass!AA1659)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1659-Asset_NoReclass!AB1659)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1659-Asset_NoReclass!AC1659)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1661},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1661-frPipeline!AA1670","v":-3.8141518692888461E-2},{"$f":"Asset_NoReclass!AB1661-frPipeline!AB1670","v":-3.8141518692888461E-2},{"$f":"Asset_NoReclass!AC1661-frPipeline!AC1670","v":-3.8141518692888461E-2},{"$f":"-IF(AD1628<0,AD1628,IF(AD1617=0,0,MIN((AD1628/AD1617)*(AD1628>0),AD1628)))","v":0.11442455607866539},0,0,0,0]
[{"$f":"ROW()","v":1662},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1662-frCompression!AA1670","v":-0.54825078384488268},{"$f":"Asset_NoReclass!AB1662-frCompression!AB1670","v":-0.54825078384488268},{"$f":"Asset_NoReclass!AC1662-frCompression!AC1670","v":-0.54825078384488268},{"$f":"-IF(AD1629<0,AD1629,IF(AD1618=0,0,MIN((AD1629/AD1618)*(AD1629>0),AD1629)))","v":-0.11531509338621948},-0.11531509338621948,-0.11531509338621948,-0.11531509338621948,-0.11531509338621948]
[{"$f":"ROW()","v":1663},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1663-frMetering!AA1670","v":-5.7542418912993658E-2},{"$f":"Asset_NoReclass!AB1663-frMetering!AB1670","v":-5.7542418912993658E-2},{"$f":"Asset_NoReclass!AC1663-frMetering!AC1670","v":-5.7542418912993665E-2},{"$f":"-IF(AD1630<0,AD1630,IF(AD1619=0,0,MIN((AD1630/AD1619)*(AD1630>0),AD1630)))","v":-0.12864300973989948},-0.12864300973989948,-0.12864300973989948,-0.12864300973989948,-0.12864300973989948]
[{"$f":"ROW()","v":1664},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1664-frOther!AA1670","v":-9.457943772306103E-2},{"$f":"Asset_NoReclass!AB1664-frOther!AB1670","v":-9.457943772306103E-2},{"$f":"Asset_NoReclass!AC1664-frOther!AC1670","v":-9.457943772306103E-2},{"$f":"-IF(AD1631<0,AD1631,IF(AD1620=0,0,MIN((AD1631/AD1620)*(AD1631>0),AD1631)))","v":-0.17311730285067295},-0.17311730285067295,-0.17311730285067295,-0.17311730285067295,-0.17311730285067295]
[{"$f":"ROW()","v":1665},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1665)","v":0},{"$f":"SUM(frPipeline:frOther!AB1665)","v":0},{"$f":"SUM(frPipeline:frOther!AC1665)","v":0},{"$f":"-IF(AD1632<0,AD1632,IF(AD1621=0,0,MIN((AD1632/AD1621)*(AD1632>0),AD1632)))","v":-1.2532488130244466},{"$f":"-IF(AE1632<0,AE1632,IF(AE1621=0,0,MIN((AE1632/AE1621)*(AE1632>0),AE1632)))","v":-1.2532488130244466},0,0,0]
[{"$f":"ROW()","v":1666},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1666)","v":0},{"$f":"SUM(frPipeline:frOther!AB1666)","v":0},{"$f":"SUM(frPipeline:frOther!AC1666)","v":0},{"$f":"-IF(AD1633<0,AD1633,IF(AD1622=0,0,MIN((AD1633/AD1622)*(AD1633>0),AD1633)))","v":-0.13060674043474332},-0.13060674043474332,-0.13060674043474335,-0.13060674043474335,-0.13060674043474335]
[{"$f":"ROW()","v":1667},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1667)","v":0},{"$f":"SUM(frPipeline:frOther!AB1667)","v":0},{"$f":"SUM(frPipeline:frOther!AC1667)","v":0},{"$f":"-IF(AD1634<0,AD1634,IF(AD1623=0,0,MIN((AD1634/AD1623)*(AD1634>0),AD1634)))","v":-0.91693753428583669},-0.91693753428583669,-0.91693753428583658,-0.91693753428583658,-0.91693753428583646]
[{"$f":"ROW()","v":1668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1668","v":0},{"$f":"Asset_NoReclass!AB1668","v":0},{"$f":"Asset_NoReclass!AC1668","v":0},{"$f":"-IF(AD1635<0,AD1635,IF(AD1624=0,0,MIN((AD1635/AD1624)*(AD1635>0),AD1635)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1669","v":0},{"$f":"Asset_NoReclass!AB1669","v":0},{"$f":"Asset_NoReclass!AC1669","v":0},{"$f":"-IF(AD1636<0,AD1636,IF(AD1625=0,0,MIN((AD1636/AD1625)*(AD1636>0),AD1636)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1661:AA1669)","v":-0.73851415917382579},-0.73851415917382579,-0.7385141591738259,-2.6034439376431529,-2.7178684937218183,-1.4646196806973719,-1.4646196806973719,-1.4646196806973717]
[{"$f":"ROW()","v":1671},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1670-Asset_NoReclass!AA1670)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1670-Asset_NoReclass!AB1670)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1670-Asset_NoReclass!AC1670)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1628+Z1639+Z1650+Z1661","v":0},-3.8141518692888461E-2,-7.6283037385776922E-2,-0.11442455607866539,0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.758259872962574,4.2100090891176913,3.6617583052728087,3.113507521427926,2.9981924280417065,2.882877334655487,2.7675622412692675,2.6522471478830481,2.5369320544968286]
[{"$f":"ROW()","v":1674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6459885197162674,3.5884461008032735,3.5309036818902797,3.4733612629772859,3.3447182532373865,3.2160752434974871,3.0874322337575877,2.9587892240176883,2.8301462142777889]
[{"$f":"ROW()","v":1675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9579054901373523,4.8633260524142914,4.7687466146912305,4.6741671769681696,4.5010498741174967,4.3279325712668237,4.1548152684161508,3.9816979655654778,3.8085806627148049]
[{"$f":"ROW()","v":1676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5064976260488931,2.5064976260488931,2.5064976260488931,2.5064976260488931,1.2532488130244466,0,0,0,0]
[{"$f":"ROW()","v":1677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.56728088521692,1.56728088521692,1.56728088521692,1.56728088521692,1.4366741447821767,1.3060674043474334,1.1754606639126901,1.0448539234779468,0.91424718304320352]
[{"$f":"ROW()","v":1678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4185627400008567,6.4185627400008567,6.4185627400008567,6.4185627400008567,5.5016252057150199,4.5846876714291831,3.6677501371433463,2.7508126028575095,1.8338750685716732]
[{"$f":"ROW()","v":1679},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1680},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1672:Z1680)","v":23.854495134082867},{"$f":"SUM(AA1672:AA1680)","v":23.115980974909036},22.377466815735211,21.638952656561386,19.035508718918233,16.317640225196413,14.853020544499042,13.388400863801671,11.9237811831043]
[{"$f":"ROW()","v":1682},"Over Depreciation"]
[{"$f":"ROW()","v":1683},null,"Pipeline"]
[{"$f":"ROW()","v":1684},null,"Compression"]
[{"$f":"ROW()","v":1685},null,"Metering"]
[{"$f":"ROW()","v":1686},null,"Other Depreciable"]
[{"$f":"ROW()","v":1687},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1688},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1689},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1690},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1691},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1692},null,"Total"]
[{"$f":"ROW()","v":1693}]
["2018 Capex"]
[{"$f":"ROW()","v":1695},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1696},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AB1696-1)","v":69},{"$f":"IF(AD$125=\"\",AC1696-1,MIN(AC1696-1,AD$125))","v":68},{"$f":"MAX(0,AD1696-1)","v":67},66,65,64]
[{"$f":"ROW()","v":1697},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,{"$f":"IF(AD$125=\"\",AC1697-1,MIN(AC1697-1,AD$125))","v":28},27,26,25,24]
[{"$f":"ROW()","v":1698},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,{"$f":"IF(AD1695=\"\",MAX(0,AC1698-1),Inputs!$D$72-(AC$6-LEFT($A1694,4)))","v":28},27,26,25,24]
[{"$f":"ROW()","v":1699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,{"$f":"MAX(0,AC1699-1)","v":28},27,26,25,24]
[{"$f":"ROW()","v":1700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AB1700-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AB1701-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1703},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1704},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AB1704-1)","v":61.598995281445561},{"$f":"IF(AD$125=\"\",AC1704-1,MIN(AC1704-1,AD$125))","v":60.598995281445561},{"$f":"MAX(0,AD1704-1)","v":59.598995281445561},58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1705}]
[{"$f":"ROW()","v":1706},"Opening Value"]
[{"$f":"ROW()","v":1707},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1751","v":0},8.6297307546749663E-2,6.1194177254852378E-2,3.6091046962955092E-2,3.5560296272323398E-2,3.5029545581691704E-2,3.449879489106001E-2,3.3968044200428316E-2]
[{"$f":"ROW()","v":1708},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.882253760732961,2.4624792642207312,2.0427047677085013,1.9697510260046263,1.8967972843007512,1.8238435425968762,1.7508898008930012]
[{"$f":"ROW()","v":1709},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8832941714297275,6.8650636560592435,6.8468331406887586,6.6023033856641602,6.3577736306395618,6.1132438756149634,5.868714120590365]
[{"$f":"ROW()","v":1710},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7668983321732894,1.6740915048520637,1.581284677530838,1.5248102247618796,1.4683357719929211,1.4118613192239626,1.3553868664550042]
[{"$f":"ROW()","v":1711},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8362002088720226,3.8362002088720226,3.8362002088720226,2.5574668059146815,1.2787334029573407,0,0]
[{"$f":"ROW()","v":1712},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.904546324145878,4.904546324145878,4.904546324145878,4.5272735299808105,4.1500007358157429,3.7727279416506754,3.3954551474856078]
[{"$f":"ROW()","v":1713},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9143822754680384,2.9143822754680384,2.9143822754680384,2.5500844910345335,2.1857867066010286,1.8214889221675239,1.4571911377340192]
[{"$f":"ROW()","v":1714},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1715},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1716},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1707:AA1715)","v":0},{"$f":"SUM(AB1707:AB1715)","v":23.273872380368669},22.717957410872831,22.162042441376993,19.767249759633014,17.372457077889038,14.977664396145061,13.861605117358426]
[{"$f":"ROW()","v":1717},"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,null,{"$f":"IF(ABS(AB1716-Asset_NoReclass!AB1716)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1716-Asset_NoReclass!AC1716)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1718},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1718)","v":8.6297307546749663E-2}]
[{"$f":"ROW()","v":1719},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1719)","v":2.882253760732961}]
[{"$f":"ROW()","v":1720},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1720)","v":6.8832941714297275}]
[{"$f":"ROW()","v":1721},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1721)","v":1.7668983321732894}]
[{"$f":"ROW()","v":1722},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1722)+Asset_NoReclass!AA1722","v":3.8362002088720226}]
[{"$f":"ROW()","v":1723},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1723)+Asset_NoReclass!AA1723","v":4.904546324145878}]
[{"$f":"ROW()","v":1724},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AA1724)+Asset_NoReclass!AA1724","v":2.9143822754680384}]
[{"$f":"ROW()","v":1725},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1725","v":0}]
[{"$f":"ROW()","v":1726},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1726","v":0}]
[{"$f":"ROW()","v":1727},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1718:AA1726)","v":23.273872380368669}]
[{"$f":"ROW()","v":1728},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1727-Asset_NoReclass!AA1727)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1729},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1729-frPipeline!AB1738","v":0},{"$f":"Asset_NoReclass!AC1729-frPipeline!AC1738","v":0},{"$f":"-Inputs!AD3119","v":0},{"$f":"-Inputs!AE3119","v":0},{"$f":"-Inputs!AF3119","v":0},{"$f":"-Inputs!AG3119","v":0},{"$f":"-Inputs!AH3119","v":0}]
[{"$f":"ROW()","v":1730},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1730-frCompression!AB1738","v":0},{"$f":"Asset_NoReclass!AC1730-frCompression!AC1738","v":0},{"$f":"-Inputs!AD3120","v":0},{"$f":"-Inputs!AE3120","v":0},{"$f":"-Inputs!AF3120","v":0},{"$f":"-Inputs!AG3120","v":0},{"$f":"-Inputs!AH3120","v":0}]
[{"$f":"ROW()","v":1731},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1731-frMetering!AB1738","v":0},{"$f":"Asset_NoReclass!AC1731-frMetering!AC1738","v":0},{"$f":"-Inputs!AD3121","v":0},{"$f":"-Inputs!AE3121","v":0},{"$f":"-Inputs!AF3121","v":0},{"$f":"-Inputs!AG3121","v":0},{"$f":"-Inputs!AH3121","v":0}]
[{"$f":"ROW()","v":1732},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1732-frOther!AB1738","v":0},{"$f":"Asset_NoReclass!AC1732-frOther!AC1738","v":0},{"$f":"-Inputs!AD3122","v":0},{"$f":"-Inputs!AE3122","v":0},{"$f":"-Inputs!AF3122","v":0},{"$f":"-Inputs!AG3122","v":0},{"$f":"-Inputs!AH3122","v":0}]
[{"$f":"ROW()","v":1733},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1733)","v":0},{"$f":"SUM(frPipeline:frOther!AC1733)","v":0},{"$f":"-Inputs!AD3123","v":0},{"$f":"-Inputs!AE3123","v":0},{"$f":"-Inputs!AF3123","v":0},{"$f":"-Inputs!AG3123","v":0},{"$f":"-Inputs!AH3123","v":0}]
[{"$f":"ROW()","v":1734},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1734)","v":0},{"$f":"SUM(frPipeline:frOther!AC1734)","v":0},{"$f":"-Inputs!AD3124","v":0},{"$f":"-Inputs!AE3124","v":0},{"$f":"-Inputs!AF3124","v":0},{"$f":"-Inputs!AG3124","v":0},{"$f":"-Inputs!AH3124","v":0}]
[{"$f":"ROW()","v":1735},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1735)","v":0},{"$f":"SUM(frPipeline:frOther!AC1735)","v":0},{"$f":"-Inputs!AD3125","v":0},{"$f":"-Inputs!AE3125","v":0},{"$f":"-Inputs!AF3125","v":0},{"$f":"-Inputs!AG3125","v":0},{"$f":"-Inputs!AH3125","v":0}]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1736","v":0},{"$f":"Asset_NoReclass!AC1736","v":0},{"$f":"-Inputs!AD3126","v":0},{"$f":"-Inputs!AE3126","v":0},{"$f":"-Inputs!AF3126","v":0},{"$f":"-Inputs!AG3126","v":0},{"$f":"-Inputs!AH3126","v":0}]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1737","v":0},{"$f":"Asset_NoReclass!AC1737","v":0},{"$f":"-Inputs!AD3127","v":0},{"$f":"-Inputs!AE3127","v":0},{"$f":"-Inputs!AF3127","v":0},{"$f":"-Inputs!AG3127","v":0},{"$f":"-Inputs!AH3127","v":0}]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1729:AB1737)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1739},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1738-Asset_NoReclass!AB1738)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1738-Asset_NoReclass!AC1738)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1740},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1740-frPipeline!AB1749","v":-2.5103130291897282E-2},{"$f":"Asset_NoReclass!AC1740-frPipeline!AC1749","v":-2.5103130291897285E-2},{"$f":"-IF(AD1707<0,AD1707,IF(AD1696=0,0,MIN((AD1707/AD1696)*(AD1707>0),AD1707)))","v":-5.3075069063169254E-4},-5.3075069063169254E-4,-5.3075069063169243E-4,-5.3075069063169243E-4,-5.3075069063169243E-4]
[{"$f":"ROW()","v":1741},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1741-frCompression!AB1749","v":-0.4197744965122297},{"$f":"Asset_NoReclass!AC1741-frCompression!AC1749","v":-0.4197744965122297},{"$f":"-IF(AD1708<0,AD1708,IF(AD1697=0,0,MIN((AD1708/AD1697)*(AD1708>0),AD1708)))","v":-7.2953741703875044E-2},-7.2953741703875044E-2,-7.2953741703875044E-2,-7.2953741703875044E-2,-7.2953741703875044E-2]
[{"$f":"ROW()","v":1742},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1742-frMetering!AB1749","v":-1.8230515370484479E-2},{"$f":"Asset_NoReclass!AC1742-frMetering!AC1749","v":-1.8230515370484486E-2},{"$f":"-IF(AD1709<0,AD1709,IF(AD1698=0,0,MIN((AD1709/AD1698)*(AD1709>0),AD1709)))","v":-0.24452975502459853},-0.24452975502459853,-0.24452975502459853,-0.24452975502459853,-0.24452975502459853]
[{"$f":"ROW()","v":1743},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1743-frOther!AB1749","v":-9.2806827321225638E-2},{"$f":"Asset_NoReclass!AC1743-frOther!AC1749","v":-9.2806827321225638E-2},{"$f":"-IF(AD1710<0,AD1710,IF(AD1699=0,0,MIN((AD1710/AD1699)*(AD1710>0),AD1710)))","v":-5.6474452768958502E-2},-5.6474452768958502E-2,-5.6474452768958502E-2,-5.6474452768958502E-2,-5.6474452768958509E-2]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1744)","v":0},{"$f":"SUM(frPipeline:frOther!AC1744)","v":0},{"$f":"-IF(AD1711<0,AD1711,IF(AD1700=0,0,MIN((AD1711/AD1700)*(AD1711>0),AD1711)))","v":-1.2787334029573409},{"$f":"-IF(AE1711<0,AE1711,IF(AE1700=0,0,MIN((AE1711/AE1700)*(AE1711>0),AE1711)))","v":-1.2787334029573407},-1.2787334029573407,0,0]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1745)","v":0},{"$f":"SUM(frPipeline:frOther!AC1745)","v":0},{"$f":"-IF(AD1712<0,AD1712,IF(AD1701=0,0,MIN((AD1712/AD1701)*(AD1712>0),AD1712)))","v":-0.37727279416506754},-0.37727279416506754,-0.37727279416506754,-0.37727279416506754,-0.37727279416506754]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1746)","v":0},{"$f":"SUM(frPipeline:frOther!AC1746)","v":0},{"$f":"-IF(AD1713<0,AD1713,IF(AD1702=0,0,MIN((AD1713/AD1702)*(AD1713>0),AD1713)))","v":-0.3642977844335048},-0.3642977844335048,-0.36429778443350475,-0.3642977844335048,-0.3642977844335048]
[{"$f":"ROW()","v":1747},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1747","v":0},{"$f":"Asset_NoReclass!AC1747","v":0},{"$f":"-IF(AD1714<0,AD1714,IF(AD1703=0,0,MIN((AD1714/AD1703)*(AD1714>0),AD1714)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1748},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1748","v":0},{"$f":"Asset_NoReclass!AC1748","v":0},{"$f":"-IF(AD1715<0,AD1715,IF(AD1704=0,0,MIN((AD1715/AD1704)*(AD1715>0),AD1715)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1749},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1740:AB1748)","v":-0.55591496949583707},-0.55591496949583719,-2.3947926817439771,-2.3947926817439771,-2.3947926817439771,-1.1160592787866361,-1.1160592787866361]
[{"$f":"ROW()","v":1750},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1749-Asset_NoReclass!AB1749)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1749-Asset_NoReclass!AC1749)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1751},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1707+AA1718+AA1729+AA1740","v":8.6297307546749663E-2},6.1194177254852378E-2,3.6091046962955092E-2,3.5560296272323398E-2,3.5029545581691704E-2,3.449879489106001E-2,3.3968044200428316E-2,3.3437293509796621E-2]
[{"$f":"ROW()","v":1752},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.882253760732961,2.4624792642207312,2.0427047677085013,1.9697510260046263,1.8967972843007512,1.8238435425968762,1.7508898008930012,1.6779360591891261]
[{"$f":"ROW()","v":1753},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8832941714297275,6.8650636560592435,6.8468331406887586,6.6023033856641602,6.3577736306395618,6.1132438756149634,5.868714120590365,5.6241843655657666]
[{"$f":"ROW()","v":1754},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7668983321732894,1.6740915048520637,1.581284677530838,1.5248102247618796,1.4683357719929211,1.4118613192239626,1.3553868664550042,1.2989124136860457]
[{"$f":"ROW()","v":1755},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8362002088720226,3.8362002088720226,3.8362002088720226,2.5574668059146815,1.2787334029573407,0,0,0]
[{"$f":"ROW()","v":1756},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.904546324145878,4.904546324145878,4.904546324145878,4.5272735299808105,4.1500007358157429,3.7727279416506754,3.3954551474856078,3.0181823533205403]
[{"$f":"ROW()","v":1757},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9143822754680384,2.9143822754680384,2.9143822754680384,2.5500844910345335,2.1857867066010286,1.8214889221675239,1.4571911377340192,1.0928933533005143]
[{"$f":"ROW()","v":1758},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1760},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1751:AA1759)","v":23.273872380368669},{"$f":"SUM(AB1751:AB1759)","v":22.717957410872831},22.162042441376993,19.767249759633014,17.372457077889038,14.977664396145061,13.861605117358426,12.74554583857179]
[{"$f":"ROW()","v":1761},"Over Depreciation"]
[{"$f":"ROW()","v":1762},null,"Pipeline"]
[{"$f":"ROW()","v":1763},null,"Compression"]
[{"$f":"ROW()","v":1764},null,"Metering"]
[{"$f":"ROW()","v":1765},null,"Other Depreciable"]
[{"$f":"ROW()","v":1766},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1767},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1768},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1769},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1770},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1771},null,"Total"]
[{"$f":"ROW()","v":1772}]
["2019 Capex"]
[{"$f":"ROW()","v":1774},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1775},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"IF(AD$125=\"\",AC1775-1,MIN(AC1775-1,AD$125))","v":69},{"$f":"MAX(0,AD1775-1)","v":68},67,66,65]
[{"$f":"ROW()","v":1776},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},{"$f":"IF(AD$125=\"\",AC1776-1,MIN(AC1776-1,AD$125))","v":29},28,27,26,25]
[{"$f":"ROW()","v":1777},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},{"$f":"IF(AD1774=\"\",MAX(0,AC1777-1),Inputs!$D$72-(AC$6-LEFT($A1773,4)))","v":29},28,27,26,25]
[{"$f":"ROW()","v":1778},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},{"$f":"MAX(0,AC1778-1)","v":29},28,27,26,25]
[{"$f":"ROW()","v":1779},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1780},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1781},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1782},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1783},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"IF(AD$125=\"\",AC1783-1,MIN(AC1783-1,AD$125))","v":61.598995281445561},{"$f":"MAX(0,AD1783-1)","v":60.598995281445561},59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1784}]
[{"$f":"ROW()","v":1785},"Opening Value"]
[{"$f":"ROW()","v":1786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1830","v":0},8.8731049311209335E-3,-7.3472342381408179E-2,0,0,0,0]
[{"$f":"ROW()","v":1787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9942828799758823,1.630775055060786,1.5745414324724831,1.5183078098841802,1.4620741872958773,1.4058405647075745]
[{"$f":"ROW()","v":1788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1586291630169052,6.1447156219192713,5.9328288763358481,5.7209421307524249,5.5090553851690016,5.2971686395855784]
[{"$f":"ROW()","v":1789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4787885805067194,2.4158794982581302,2.3325733086630223,2.2492671190679143,2.1659609294728064,2.0826547398776984]
[{"$f":"ROW()","v":1790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0057263458610977,3.0057263458610977,2.2542947593958234,1.5028631729305491,0.75143158646527453,0]
[{"$f":"ROW()","v":1791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.4955037441672969,7.4955037441672969,6.9601106195839186,6.4247174950005403,5.8893243704171621,5.3539312458337838]
[{"$f":"ROW()","v":1792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.2694777882132602,6.2694777882132602,5.5728691450784531,4.876260501943646,4.1796518588088398,3.4830432156740332]
[{"$f":"ROW()","v":1793},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1794},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1795},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1786:AB1794)","v":0},{"$f":"SUM(AC1786:AC1794)","v":27.411281606672283},26.888605711098435,24.62721814152955,22.292358229579257,19.957498317628961,17.622638405678668]
[{"$f":"ROW()","v":1796},"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,null,null,{"$f":"IF(ABS(AC1795-Asset_NoReclass!AC1795)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1797},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1797)","v":8.8731049311209335E-3}]
[{"$f":"ROW()","v":1798},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1798)","v":1.9942828799758823}]
[{"$f":"ROW()","v":1799},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1799)","v":6.1586291630169052}]
[{"$f":"ROW()","v":1800},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1800)","v":2.4787885805067194}]
[{"$f":"ROW()","v":1801},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1801)+Asset_NoReclass!AB1801","v":3.0057263458610977}]
[{"$f":"ROW()","v":1802},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1802)+Asset_NoReclass!AB1802","v":7.4955037441672969}]
[{"$f":"ROW()","v":1803},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AB1803)+Asset_NoReclass!AB1803","v":6.2694777882132602}]
[{"$f":"ROW()","v":1804},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1804","v":0}]
[{"$f":"ROW()","v":1805},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1805","v":0}]
[{"$f":"ROW()","v":1806},null,"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,{"$f":"SUM(AB1797:AB1805)","v":27.411281606672283}]
[{"$f":"ROW()","v":1807},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1806-Asset_NoReclass!AB1806)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1808-frPipeline!AC1817","v":0},{"$f":"-Inputs!AD3130","v":0},{"$f":"-Inputs!AE3130","v":0},{"$f":"-Inputs!AF3130","v":0},{"$f":"-Inputs!AG3130","v":0},{"$f":"-Inputs!AH3130","v":0}]
[{"$f":"ROW()","v":1809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1809-frCompression!AC1817","v":0},{"$f":"-Inputs!AD3131","v":0},{"$f":"-Inputs!AE3131","v":0},{"$f":"-Inputs!AF3131","v":0},{"$f":"-Inputs!AG3131","v":0},{"$f":"-Inputs!AH3131","v":0}]
[{"$f":"ROW()","v":1810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1810-frMetering!AC1817","v":0},{"$f":"-Inputs!AD3132","v":0},{"$f":"-Inputs!AE3132","v":0},{"$f":"-Inputs!AF3132","v":0},{"$f":"-Inputs!AG3132","v":0},{"$f":"-Inputs!AH3132","v":0}]
[{"$f":"ROW()","v":1811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1811-frOther!AC1817","v":0},{"$f":"-Inputs!AD3133","v":0},{"$f":"-Inputs!AE3133","v":0},{"$f":"-Inputs!AF3133","v":0},{"$f":"-Inputs!AG3133","v":0},{"$f":"-Inputs!AH3133","v":0}]
[{"$f":"ROW()","v":1812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1812)","v":0},{"$f":"-Inputs!AD3134","v":0},{"$f":"-Inputs!AE3134","v":0},{"$f":"-Inputs!AF3134","v":0},{"$f":"-Inputs!AG3134","v":0},{"$f":"-Inputs!AH3134","v":0}]
[{"$f":"ROW()","v":1813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1813)","v":0},{"$f":"-Inputs!AD3135","v":0},{"$f":"-Inputs!AE3135","v":0},{"$f":"-Inputs!AF3135","v":0},{"$f":"-Inputs!AG3135","v":0},{"$f":"-Inputs!AH3135","v":0}]
[{"$f":"ROW()","v":1814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1814)","v":0},{"$f":"-Inputs!AD3136","v":0},{"$f":"-Inputs!AE3136","v":0},{"$f":"-Inputs!AF3136","v":0},{"$f":"-Inputs!AG3136","v":0},{"$f":"-Inputs!AH3136","v":0}]
[{"$f":"ROW()","v":1815},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1815","v":0},{"$f":"-Inputs!AD3137","v":0},{"$f":"-Inputs!AE3137","v":0},{"$f":"-Inputs!AF3137","v":0},{"$f":"-Inputs!AG3137","v":0},{"$f":"-Inputs!AH3137","v":0}]
[{"$f":"ROW()","v":1816},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1816","v":0},{"$f":"-Inputs!AD3138","v":0},{"$f":"-Inputs!AE3138","v":0},{"$f":"-Inputs!AF3138","v":0},{"$f":"-Inputs!AG3138","v":0},{"$f":"-Inputs!AH3138","v":0}]
[{"$f":"ROW()","v":1817},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1808:AC1816)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1818},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1817-Asset_NoReclass!AC1817)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1819},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1819-frPipeline!AC1828","v":-8.2345447312529116E-2},{"$f":"-IF(AD1786<0,AD1786,IF(AD1775=0,0,MIN((AD1786/AD1775)*(AD1786>0),AD1786)))","v":7.3472342381408179E-2},0,0,0,0]
[{"$f":"ROW()","v":1820},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1820-frCompression!AC1828","v":-0.36350782491509626},{"$f":"-IF(AD1787<0,AD1787,IF(AD1776=0,0,MIN((AD1787/AD1776)*(AD1787>0),AD1787)))","v":-5.6233622588302966E-2},-5.6233622588302966E-2,-5.6233622588302973E-2,-5.6233622588302973E-2,-5.623362258830298E-2]
[{"$f":"ROW()","v":1821},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1821-frMetering!AC1828","v":-1.391354109763423E-2},{"$f":"-IF(AD1788<0,AD1788,IF(AD1777=0,0,MIN((AD1788/AD1777)*(AD1788>0),AD1788)))","v":-0.21188674558342316},-0.21188674558342316,-0.21188674558342313,-0.21188674558342313,-0.21188674558342313]
[{"$f":"ROW()","v":1822},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1822-frOther!AC1828","v":-6.2909082248589043E-2},{"$f":"-IF(AD1789<0,AD1789,IF(AD1778=0,0,MIN((AD1789/AD1778)*(AD1789>0),AD1789)))","v":-8.3306189595107938E-2},-8.3306189595107938E-2,-8.3306189595107938E-2,-8.3306189595107938E-2,-8.3306189595107938E-2]
[{"$f":"ROW()","v":1823},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1823)","v":0},{"$f":"-IF(AD1790<0,AD1790,IF(AD1779=0,0,MIN((AD1790/AD1779)*(AD1790>0),AD1790)))","v":-0.75143158646527441},{"$f":"-IF(AE1790<0,AE1790,IF(AE1779=0,0,MIN((AE1790/AE1779)*(AE1790>0),AE1790)))","v":-0.75143158646527441},-0.75143158646527453,-0.75143158646527453,0]
[{"$f":"ROW()","v":1824},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1824)","v":0},{"$f":"-IF(AD1791<0,AD1791,IF(AD1780=0,0,MIN((AD1791/AD1780)*(AD1791>0),AD1791)))","v":-0.5353931245833784},-0.5353931245833784,-0.5353931245833784,-0.5353931245833784,-0.5353931245833784]
[{"$f":"ROW()","v":1825},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1825)","v":0},{"$f":"-IF(AD1792<0,AD1792,IF(AD1781=0,0,MIN((AD1792/AD1781)*(AD1792>0),AD1792)))","v":-0.69660864313480664},-0.69660864313480664,-0.69660864313480653,-0.69660864313480664,-0.69660864313480664]
[{"$f":"ROW()","v":1826},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1826","v":0},{"$f":"-IF(AD1793<0,AD1793,IF(AD1782=0,0,MIN((AD1793/AD1782)*(AD1793>0),AD1793)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1827},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1827","v":0},{"$f":"-IF(AD1794<0,AD1794,IF(AD1783=0,0,MIN((AD1794/AD1783)*(AD1794>0),AD1794)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1828},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1819:AC1827)","v":-0.52267589557384864},-2.2613875695688854,-2.3348599119502933,-2.3348599119502937,-2.3348599119502937,-1.583428325485019]
[{"$f":"ROW()","v":1829},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1828-Asset_NoReclass!AC1828)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1830},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1786+AB1797+AB1808+AB1819","v":8.8731049311209335E-3},-7.3472342381408179E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1831},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9942828799758823,1.630775055060786,1.5745414324724831,1.5183078098841802,1.4620741872958773,1.4058405647075745,1.3496069421192716]
[{"$f":"ROW()","v":1832},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1586291630169052,6.1447156219192713,5.9328288763358481,5.7209421307524249,5.5090553851690016,5.2971686395855784,5.0852818940021551]
[{"$f":"ROW()","v":1833},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4787885805067194,2.4158794982581302,2.3325733086630223,2.2492671190679143,2.1659609294728064,2.0826547398776984,1.9993485502825905]
[{"$f":"ROW()","v":1834},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0057263458610977,3.0057263458610977,2.2542947593958234,1.5028631729305491,0.75143158646527453,0,0]
[{"$f":"ROW()","v":1835},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4955037441672969,7.4955037441672969,6.9601106195839186,6.4247174950005403,5.8893243704171621,5.3539312458337838,4.8185381212504055]
[{"$f":"ROW()","v":1836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2694777882132602,6.2694777882132602,5.5728691450784531,4.876260501943646,4.1796518588088398,3.4830432156740332,2.7864345725392266]
[{"$f":"ROW()","v":1837},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1838},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1839},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1830:AB1838)","v":27.411281606672283},{"$f":"SUM(AC1830:AC1838)","v":26.888605711098435},24.62721814152955,22.292358229579257,19.957498317628961,17.622638405678668,16.039210080193648]
[{"$f":"ROW()","v":1840},"Over Depreciation"]
[{"$f":"ROW()","v":1841},null,"Pipeline"]
[{"$f":"ROW()","v":1842},null,"Compression"]
[{"$f":"ROW()","v":1843},null,"Metering"]
[{"$f":"ROW()","v":1844},null,"Other Depreciable"]
[{"$f":"ROW()","v":1845},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1846},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1847},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1850},null,"Total"]
[{"$f":"ROW()","v":1851}]
["2020 Capex"]
[{"$f":"ROW()","v":1853},"Life",null,null,null,null,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(Asset!AD$122=\"\",\"\",Asset!AD$122-AD$6)","v":""}]
[{"$f":"ROW()","v":1854},null,"Pipeline",null,null,null,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(AD$125=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AD$125))","v":70},{"$f":"MAX(0,AD1854-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1855},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$125=\"\",Inputs!$D$71,MIN(Inputs!$D$71,AD$125))","v":30},29,28,27,26]
[{"$f":"ROW()","v":1856},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72-(AC$6-LEFT($A1852,4))","v":30},29,28,27,26]
[{"$f":"ROW()","v":1857},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26]
[{"$f":"ROW()","v":1858},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AD1858-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1859},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AD1859-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1860},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6]
[{"$f":"ROW()","v":1861},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1862},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AD1862-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1863}]
[{"$f":"ROW()","v":1864},"Opening Value"]
[{"$f":"ROW()","v":1865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1909","v":0},0.23772212948907476,0.23432609906780227,0.23093006864652979,0.22753403822525731,0.2241380078039848]
[{"$f":"ROW()","v":1866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5067039866975627,2.4231471871409771,2.3395903875843915,2.256033588027806,2.1724767884712204]
[{"$f":"ROW()","v":1867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8130150728039078,6.5859145703771107,6.3588140679503136,6.1317135655235164,5.9046130630967193]
[{"$f":"ROW()","v":1868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1742497546239035,5.0017747628031071,4.8292997709823107,4.6568247791615143,4.4843497873407179]
[{"$f":"ROW()","v":1869},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5490378590920013,1.239230287273601,0.92942271545520072,0.61961514363680048,0.30980757181840024]
[{"$f":"ROW()","v":1870},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3183590459455585,4.0304684428825217,3.7425778398194844,3.4546872367564472,3.1667966336934099]
[{"$f":"ROW()","v":1871},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7127156675049013,5.1414441007544109,4.5701725340039205,3.9989009672534306,3.4276294005029406]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1865:AC1873)","v":0},26.31180351615691,24.656305450299534,23.000807384442151,21.345309318584771,19.689811252727392]
[{"$f":"ROW()","v":1875},"Capex"]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1876)","v":0.23772212948907476}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1877)","v":2.5067039866975627}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1878)","v":6.8130150728039078}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1879)","v":5.1742497546239035}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1880)+Asset_NoReclass!AC1880","v":1.5490378590920013}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1881)+Asset_NoReclass!AC1881","v":4.3183590459455585}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(frPipeline:frOther!AC1882)+Asset_NoReclass!AC1882","v":5.7127156675049013}]
[{"$f":"ROW()","v":1883},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1883","v":0}]
[{"$f":"ROW()","v":1884},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1884","v":0}]
[{"$f":"ROW()","v":1885},null,"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,{"$f":"SUM(AC1876:AC1884)","v":26.31180351615691}]
[{"$f":"ROW()","v":1886},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1885-Asset_NoReclass!AC1885)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1887},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3140","v":0},{"$f":"-Inputs!AE3140","v":0},{"$f":"-Inputs!AF3140","v":0},{"$f":"-Inputs!AG3140","v":0},{"$f":"-Inputs!AH3140","v":0}]
[{"$f":"ROW()","v":1888},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3141","v":0},{"$f":"-Inputs!AE3141","v":0},{"$f":"-Inputs!AF3141","v":0},{"$f":"-Inputs!AG3141","v":0},{"$f":"-Inputs!AH3141","v":0}]
[{"$f":"ROW()","v":1889},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3142","v":0},{"$f":"-Inputs!AE3142","v":0},{"$f":"-Inputs!AF3142","v":0},{"$f":"-Inputs!AG3142","v":0},{"$f":"-Inputs!AH3142","v":0}]
[{"$f":"ROW()","v":1890},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3143","v":0},{"$f":"-Inputs!AE3143","v":0},{"$f":"-Inputs!AF3143","v":0},{"$f":"-Inputs!AG3143","v":0},{"$f":"-Inputs!AH3143","v":0}]
[{"$f":"ROW()","v":1891},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3144","v":0},{"$f":"-Inputs!AE3144","v":0},{"$f":"-Inputs!AF3144","v":0},{"$f":"-Inputs!AG3144","v":0},{"$f":"-Inputs!AH3144","v":0}]
[{"$f":"ROW()","v":1892},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3145","v":0},{"$f":"-Inputs!AE3145","v":0},{"$f":"-Inputs!AF3145","v":0},{"$f":"-Inputs!AG3145","v":0},{"$f":"-Inputs!AH3145","v":0}]
[{"$f":"ROW()","v":1893},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3146","v":0},{"$f":"-Inputs!AE3146","v":0},{"$f":"-Inputs!AF3146","v":0},{"$f":"-Inputs!AG3146","v":0},{"$f":"-Inputs!AH3146","v":0}]
[{"$f":"ROW()","v":1894},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3147","v":0},{"$f":"-Inputs!AE3147","v":0},{"$f":"-Inputs!AF3147","v":0},{"$f":"-Inputs!AG3147","v":0},{"$f":"-Inputs!AH3147","v":0}]
[{"$f":"ROW()","v":1895},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD3148","v":0},{"$f":"-Inputs!AE3148","v":0},{"$f":"-Inputs!AF3148","v":0},{"$f":"-Inputs!AG3148","v":0},{"$f":"-Inputs!AH3148","v":0}]
[{"$f":"ROW()","v":1896},null,"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,{"$f":"SUM(AD1887:AD1895)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1897},"Depreciation"]
[{"$f":"ROW()","v":1898},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1865<0,AD1865,IF(AD1854=0,0,MIN((AD1865/AD1854)*(AD1865>0),AD1865)))","v":-3.3960304212724965E-3},-3.3960304212724969E-3,-3.3960304212724969E-3,-3.3960304212724973E-3,-3.3960304212724969E-3]
[{"$f":"ROW()","v":1899},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1866<0,AD1866,IF(AD1855=0,0,MIN((AD1866/AD1855)*(AD1866>0),AD1866)))","v":-8.3556799556585418E-2},-8.3556799556585418E-2,-8.3556799556585418E-2,-8.3556799556585404E-2,-8.3556799556585404E-2]
[{"$f":"ROW()","v":1900},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1867<0,AD1867,IF(AD1856=0,0,MIN((AD1867/AD1856)*(AD1867>0),AD1867)))","v":-0.22710050242679694},-0.22710050242679691,-0.22710050242679691,-0.22710050242679691,-0.22710050242679689]
[{"$f":"ROW()","v":1901},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1868<0,AD1868,IF(AD1857=0,0,MIN((AD1868/AD1857)*(AD1868>0),AD1868)))","v":-0.17247499182079679},-0.17247499182079679,-0.17247499182079681,-0.17247499182079681,-0.17247499182079684]
[{"$f":"ROW()","v":1902},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1869<0,AD1869,IF(AD1858=0,0,MIN((AD1869/AD1858)*(AD1869>0),AD1869)))","v":-0.30980757181840024},{"$f":"-IF(AE1869<0,AE1869,IF(AE1858=0,0,MIN((AE1869/AE1858)*(AE1869>0),AE1869)))","v":-0.30980757181840024},-0.30980757181840024,-0.30980757181840024,-0.30980757181840024]
[{"$f":"ROW()","v":1903},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1870<0,AD1870,IF(AD1859=0,0,MIN((AD1870/AD1859)*(AD1870>0),AD1870)))","v":-0.28789060306303721},-0.28789060306303726,-0.28789060306303726,-0.28789060306303726,-0.28789060306303726]
[{"$f":"ROW()","v":1904},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1871<0,AD1871,IF(AD1860=0,0,MIN((AD1871/AD1860)*(AD1871>0),AD1871)))","v":-0.57127156675049018},-0.57127156675049007,-0.57127156675049007,-0.57127156675049007,-0.57127156675049007]
[{"$f":"ROW()","v":1905},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1872<0,AD1872,IF(AD1861=0,0,MIN((AD1872/AD1861)*(AD1872>0),AD1872)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1906},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1873<0,AD1873,IF(AD1862=0,0,MIN((AD1873/AD1862)*(AD1873>0),AD1873)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1907},null,"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,{"$f":"SUM(AD1898:AD1906)","v":-1.6554980658573792},-1.6554980658573792,-1.6554980658573792,-1.6554980658573792,-1.6554980658573792]
[{"$f":"ROW()","v":1908},"Closing Value"]
[{"$f":"ROW()","v":1909},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1865+AC1876+AC1887+AC1898","v":0.23772212948907476},0.23432609906780227,0.23093006864652979,0.22753403822525731,0.2241380078039848,0.22074197738271231]
[{"$f":"ROW()","v":1910},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5067039866975627,2.4231471871409771,2.3395903875843915,2.256033588027806,2.1724767884712204,2.0889199889146348]
[{"$f":"ROW()","v":1911},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8130150728039078,6.5859145703771107,6.3588140679503136,6.1317135655235164,5.9046130630967193,5.6775125606699222]
[{"$f":"ROW()","v":1912},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1742497546239035,5.0017747628031071,4.8292997709823107,4.6568247791615143,4.4843497873407179,4.3118747955199215]
[{"$f":"ROW()","v":1913},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5490378590920013,1.239230287273601,0.92942271545520072,0.61961514363680048,0.30980757181840024,0]
[{"$f":"ROW()","v":1914},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3183590459455585,4.0304684428825217,3.7425778398194844,3.4546872367564472,3.1667966336934099,2.8789060306303726]
[{"$f":"ROW()","v":1915},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7127156675049013,5.1414441007544109,4.5701725340039205,3.9989009672534306,3.4276294005029406,2.8563578337524507]
[{"$f":"ROW()","v":1916},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1917},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1918},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1909:AC1917)","v":26.31180351615691},{"$f":"SUM(AD1909:AD1917)","v":24.656305450299534},23.000807384442151,21.345309318584771,19.689811252727392,18.034313186870015]
[{"$f":"ROW()","v":1919},"Over Depreciation"]
[{"$f":"ROW()","v":1920},null,"Pipeline"]
[{"$f":"ROW()","v":1921},null,"Compression"]
[{"$f":"ROW()","v":1922},null,"Metering"]
[{"$f":"ROW()","v":1923},null,"Other Depreciable"]
[{"$f":"ROW()","v":1924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1927},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1928},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1929},null,"Total"]
[{"$f":"ROW()","v":1930}]
["2021 Capex"]
[{"$f":"ROW()","v":1932},"Life",null,null,null,null,null,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(Asset!AE$122=\"\",\"\",Asset!AE$122-AE$6)","v":""}]
[{"$f":"ROW()","v":1933},null,"Pipeline",null,null,null,null,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(AE$125=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AE$125))","v":70},{"$f":"MAX(0,AE1933-1)","v":69},68,67]
[{"$f":"ROW()","v":1934},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$125=\"\",Inputs!$D$71,MIN(Inputs!$D$71,AE$125))","v":30},29,28,27]
[{"$f":"ROW()","v":1935},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$84","v":30},29,28,27]
[{"$f":"ROW()","v":1936},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$85","v":30},29,28,27]
[{"$f":"ROW()","v":1937},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AE1937-1)","v":4},3,2]
[{"$f":"ROW()","v":1938},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AE1938-1)","v":14},13,12]
[{"$f":"ROW()","v":1939},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7]
[{"$f":"ROW()","v":1940},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1941},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$90","v":61.811999331970057},{"$f":"MAX(0,AE1941-1)","v":60.811999331970057},59.811999331970057,58.811999331970057]
[{"$f":"ROW()","v":1942}]
[{"$f":"ROW()","v":1943},"Opening Value"]
[{"$f":"ROW()","v":1944},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1988","v":0},0,0,0,0]
[{"$f":"ROW()","v":1945},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9538895045126399,4.788759854362219,4.623630204211798,4.4585005540613771]
[{"$f":"ROW()","v":1946},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5777663653034573,1.5251741531266754,1.4725819409498935,1.4199897287731116]
[{"$f":"ROW()","v":1947},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.139466451849287,2.0681509034543106,1.9968353550593343,1.925519806664358]
[{"$f":"ROW()","v":1948},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4232806462476848,5.1386245169981475,3.8539683877486106,2.5693122584990737]
[{"$f":"ROW()","v":1949},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7547449920665819,2.5710953259288098,2.3874456597910378,2.2037959936532658]
[{"$f":"ROW()","v":1950},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,18.836670866016085,16.953003779414477,15.069336692812868,13.18566960621126]
[{"$f":"ROW()","v":1951},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1952},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2655977624520631,1.2451228097546914,1.2246478570573196,1.2041729043599478]
[{"$f":"ROW()","v":1953},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1944:AD1952)","v":0},37.951416588447799,34.289931343039328,30.628446097630864,26.966960852222392]
[{"$f":"ROW()","v":1954},"Capex"]
[{"$f":"ROW()","v":1955},null,"Pipeline",null,null,null,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$216","v":0}]
[{"$f":"ROW()","v":1956},null,"Compression",null,null,null,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$217","v":4.9538895045126399}]
[{"$f":"ROW()","v":1957},null,"Metering",null,null,null,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$218","v":1.5777663653034573}]
[{"$f":"ROW()","v":1958},null,"Other Depreciable",null,null,null,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$219","v":2.139466451849287}]
[{"$f":"ROW()","v":1959},null,"Computers and Motor Vehicles",null,null,null,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$220","v":6.4232806462476848}]
[{"$f":"ROW()","v":1960},null,"Cathodic/Corrosion Protection",null,null,null,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$221","v":2.7547449920665819}]
[{"$f":"ROW()","v":1961},null,"SCADA , ECI And Comms",null,null,null,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$222","v":18.836670866016085}]
[{"$f":"ROW()","v":1962},null,"Non-Depreciable",null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":1963},null,"Cost of Raising Equity",null,null,null,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$224","v":1.2655977624520631}]
[{"$f":"ROW()","v":1964},null,"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,{"$f":"SUM(AD1955:AD1963)","v":37.951416588447799}]
[{"$f":"ROW()","v":1965},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1966},null,"Pipeline"]
[{"$f":"ROW()","v":1967},null,"Compression"]
[{"$f":"ROW()","v":1968},null,"Metering"]
[{"$f":"ROW()","v":1969},null,"Other Depreciable"]
[{"$f":"ROW()","v":1970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1973},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1974},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1975},null,"Total"]
[{"$f":"ROW()","v":1976},"Depreciation"]
[{"$f":"ROW()","v":1977},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1944<0,AE1944,IF(AE1933=0,0,MIN((AE1944/AE1933)*(AE1944>0),AE1944)))","v":0},0,0,0]
[{"$f":"ROW()","v":1978},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1945<0,AE1945,IF(AE1934=0,0,MIN((AE1945/AE1934)*(AE1945>0),AE1945)))","v":-0.16512965015042133},-0.16512965015042133,-0.16512965015042136,-0.16512965015042139]
[{"$f":"ROW()","v":1979},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1946<0,AE1946,IF(AE1935=0,0,MIN((AE1946/AE1935)*(AE1946>0),AE1946)))","v":-5.2592212176781908E-2},-5.2592212176781908E-2,-5.2592212176781908E-2,-5.2592212176781908E-2]
[{"$f":"ROW()","v":1980},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1947<0,AE1947,IF(AE1936=0,0,MIN((AE1947/AE1936)*(AE1947>0),AE1947)))","v":-7.1315548394976239E-2},-7.1315548394976225E-2,-7.1315548394976225E-2,-7.1315548394976225E-2]
[{"$f":"ROW()","v":1981},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1948<0,AE1948,IF(AE1937=0,0,MIN((AE1948/AE1937)*(AE1948>0),AE1948)))","v":-1.2846561292495369},{"$f":"-IF(AF1948<0,AF1948,IF(AF1937=0,0,MIN((AF1948/AF1937)*(AF1948>0),AF1948)))","v":-1.2846561292495369},-1.2846561292495369,-1.2846561292495369]
[{"$f":"ROW()","v":1982},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1949<0,AE1949,IF(AE1938=0,0,MIN((AE1949/AE1938)*(AE1949>0),AE1949)))","v":-0.18364966613777212},-0.18364966613777214,-0.18364966613777214,-0.18364966613777214]
[{"$f":"ROW()","v":1983},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1950<0,AE1950,IF(AE1939=0,0,MIN((AE1950/AE1939)*(AE1950>0),AE1950)))","v":-1.8836670866016085},-1.8836670866016085,-1.8836670866016085,-1.8836670866016085]
[{"$f":"ROW()","v":1984},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1951<0,AE1951,IF(AE1940=0,0,MIN((AE1951/AE1940)*(AE1951>0),AE1951)))","v":0},0,0,0]
[{"$f":"ROW()","v":1985},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1952<0,AE1952,IF(AE1941=0,0,MIN((AE1952/AE1941)*(AE1952>0),AE1952)))","v":-2.0474952697371783E-2},-2.0474952697371783E-2,-2.0474952697371783E-2,-2.0474952697371783E-2]
[{"$f":"ROW()","v":1986},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1977:AE1985)","v":-3.6614852454084685},-3.6614852454084685,-3.6614852454084685,-3.661485245408469]
[{"$f":"ROW()","v":1987},"Closing Value"]
[{"$f":"ROW()","v":1988},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1944+AD1955+AD1966+AD1977","v":0},0,0,0,0]
[{"$f":"ROW()","v":1989},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9538895045126399,4.788759854362219,4.623630204211798,4.4585005540613771,4.2933709039109553]
[{"$f":"ROW()","v":1990},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5777663653034573,1.5251741531266754,1.4725819409498935,1.4199897287731116,1.3673975165963297]
[{"$f":"ROW()","v":1991},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.139466451849287,2.0681509034543106,1.9968353550593343,1.925519806664358,1.8542042582693816]
[{"$f":"ROW()","v":1992},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4232806462476848,5.1386245169981475,3.8539683877486106,2.5693122584990737,1.2846561292495369]
[{"$f":"ROW()","v":1993},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7547449920665819,2.5710953259288098,2.3874456597910378,2.2037959936532658,2.0201463275154938]
[{"$f":"ROW()","v":1994},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.836670866016085,16.953003779414477,15.069336692812868,13.18566960621126,11.302002519609651]
[{"$f":"ROW()","v":1995},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2655977624520631,1.2451228097546914,1.2246478570573196,1.2041729043599478,1.1836979516625761]
[{"$f":"ROW()","v":1997},null,"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,{"$f":"SUM(AD1988:AD1996)","v":37.951416588447799},{"$f":"SUM(AE1988:AE1996)","v":34.289931343039328},30.628446097630864,26.966960852222392,23.305475606813925]
[{"$f":"ROW()","v":1998},"Over Depreciation"]
[{"$f":"ROW()","v":1999},null,"Pipeline"]
[{"$f":"ROW()","v":2000},null,"Compression"]
[{"$f":"ROW()","v":2001},null,"Metering"]
[{"$f":"ROW()","v":2002},null,"Other Depreciable"]
[{"$f":"ROW()","v":2003},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2004},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2005},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2022 Capex"]
[{"$f":"ROW()","v":2011},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AF$122=\"\",\"\",Asset!AF$122-AF$6)","v":""}]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,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(AF$125=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AF$125))","v":70},{"$f":"MAX(0,AF2012-1)","v":69},68]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$125=\"\",Inputs!$D$71,MIN(Inputs!$D$71,AF$125))","v":30},29,28]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$84","v":30},29,28]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$85","v":30},29,28]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AF2016-1)","v":4},3]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AF2017-1)","v":14},13]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8]
[{"$f":"ROW()","v":2019},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2020},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$90","v":61.811999331970057},{"$f":"MAX(0,AF2020-1)","v":60.811999331970057},59.811999331970057]
[{"$f":"ROW()","v":2021}]
[{"$f":"ROW()","v":2022},"Opening Value"]
[{"$f":"ROW()","v":2023},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2067","v":0},0,0,0]
[{"$f":"ROW()","v":2024},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0615231325433117,2.9594723614585345,2.8574215903737574]
[{"$f":"ROW()","v":2025},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0780314431363363,1.0420970616984584,1.0061626802605805]
[{"$f":"ROW()","v":2026},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0544780438098926,1.0193287756828961,0.98417950755589978]
[{"$f":"ROW()","v":2027},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1562064803192555,2.5249651842554046,1.8937238881915535]
[{"$f":"ROW()","v":2028},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3114658897497233,2.1573681637664084,2.0032704377830934]
[{"$f":"ROW()","v":2029},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.631325013508224,14.968192512157401,13.305060010806578]
[{"$f":"ROW()","v":2030},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":2031},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1339196210984581,1.1155749690348906,1.0972303169713231]
[{"$f":"ROW()","v":2032},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2023:AE2031)","v":0},28.4269496241652,25.786999028053994,23.147048431942789]
[{"$f":"ROW()","v":2033},"Capex"]
[{"$f":"ROW()","v":2034},null,"Pipeline",null,null,null,null,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$216","v":0}]
[{"$f":"ROW()","v":2035},null,"Compression",null,null,null,null,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$217","v":3.0615231325433117}]
[{"$f":"ROW()","v":2036},null,"Metering",null,null,null,null,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$218","v":1.0780314431363363}]
[{"$f":"ROW()","v":2037},null,"Other Depreciable",null,null,null,null,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$219","v":1.0544780438098926}]
[{"$f":"ROW()","v":2038},null,"Computers and Motor Vehicles",null,null,null,null,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$220","v":3.1562064803192555}]
[{"$f":"ROW()","v":2039},null,"Cathodic/Corrosion Protection",null,null,null,null,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$221","v":2.3114658897497233}]
[{"$f":"ROW()","v":2040},null,"SCADA , ECI And Comms",null,null,null,null,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$222","v":16.631325013508224}]
[{"$f":"ROW()","v":2041},null,"Non-Depreciable",null,null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":2042},null,"Cost of Raising Equity",null,null,null,null,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$224","v":1.1339196210984581}]
[{"$f":"ROW()","v":2043},null,"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,{"$f":"SUM(AE2034:AE2042)","v":28.4269496241652}]
[{"$f":"ROW()","v":2044},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2045},null,"Pipeline"]
[{"$f":"ROW()","v":2046},null,"Compression"]
[{"$f":"ROW()","v":2047},null,"Metering"]
[{"$f":"ROW()","v":2048},null,"Other Depreciable"]
[{"$f":"ROW()","v":2049},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2050},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2051},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2052},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2053},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2054},null,"Total"]
[{"$f":"ROW()","v":2055},"Depreciation"]
[{"$f":"ROW()","v":2056},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2023<0,AF2023,IF(AF2012=0,0,MIN((AF2023/AF2012)*(AF2023>0),AF2023)))","v":0},0,0]
[{"$f":"ROW()","v":2057},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2024<0,AF2024,IF(AF2013=0,0,MIN((AF2024/AF2013)*(AF2024>0),AF2024)))","v":-0.10205077108477706},-0.10205077108477706,-0.10205077108477704]
[{"$f":"ROW()","v":2058},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2025<0,AF2025,IF(AF2014=0,0,MIN((AF2025/AF2014)*(AF2025>0),AF2025)))","v":-3.5934381437877874E-2},-3.5934381437877874E-2,-3.5934381437877874E-2]
[{"$f":"ROW()","v":2059},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2026<0,AF2026,IF(AF2015=0,0,MIN((AF2026/AF2015)*(AF2026>0),AF2026)))","v":-3.5149268126996418E-2},-3.5149268126996418E-2,-3.5149268126996418E-2]
[{"$f":"ROW()","v":2060},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2027<0,AF2027,IF(AF2016=0,0,MIN((AF2027/AF2016)*(AF2027>0),AF2027)))","v":-0.63124129606385115},{"$f":"-IF(AG2027<0,AG2027,IF(AG2016=0,0,MIN((AG2027/AG2016)*(AG2027>0),AG2027)))","v":-0.63124129606385115},-0.63124129606385115]
[{"$f":"ROW()","v":2061},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2028<0,AF2028,IF(AF2017=0,0,MIN((AF2028/AF2017)*(AF2028>0),AF2028)))","v":-0.15409772598331489},-0.15409772598331489,-0.15409772598331489]
[{"$f":"ROW()","v":2062},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2029<0,AF2029,IF(AF2018=0,0,MIN((AF2029/AF2018)*(AF2029>0),AF2029)))","v":-1.6631325013508225},-1.6631325013508222,-1.6631325013508222]
[{"$f":"ROW()","v":2063},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2030<0,AF2030,IF(AF2019=0,0,MIN((AF2030/AF2019)*(AF2030>0),AF2030)))","v":0},0,0]
[{"$f":"ROW()","v":2064},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2031<0,AF2031,IF(AF2020=0,0,MIN((AF2031/AF2020)*(AF2031>0),AF2031)))","v":-1.8344652063567512E-2},-1.8344652063567512E-2,-1.8344652063567512E-2]
[{"$f":"ROW()","v":2065},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2056:AF2064)","v":-2.6399505961112073},-2.6399505961112073,-2.6399505961112073]
[{"$f":"ROW()","v":2066},"Closing Value"]
[{"$f":"ROW()","v":2067},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2023+AE2034+AE2045+AE2056","v":0},0,0,0]
[{"$f":"ROW()","v":2068},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0615231325433117,2.9594723614585345,2.8574215903737574,2.7553708192889803]
[{"$f":"ROW()","v":2069},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0780314431363363,1.0420970616984584,1.0061626802605805,0.97022829882270267]
[{"$f":"ROW()","v":2070},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0544780438098926,1.0193287756828961,0.98417950755589978,0.94903023942890341]
[{"$f":"ROW()","v":2071},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1562064803192555,2.5249651842554046,1.8937238881915535,1.2624825921277023]
[{"$f":"ROW()","v":2072},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3114658897497233,2.1573681637664084,2.0032704377830934,1.8491727117997785]
[{"$f":"ROW()","v":2073},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.631325013508224,14.968192512157401,13.305060010806578,11.641927509455755]
[{"$f":"ROW()","v":2074},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":2075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1339196210984581,1.1155749690348906,1.0972303169713231,1.0788856649077556]
[{"$f":"ROW()","v":2076},null,"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,{"$f":"SUM(AE2067:AE2075)","v":28.4269496241652},{"$f":"SUM(AF2067:AF2075)","v":25.786999028053994},23.147048431942789,20.507097835831576]
[{"$f":"ROW()","v":2077},"Over Depreciation"]
[{"$f":"ROW()","v":2078},null,"Pipeline"]
[{"$f":"ROW()","v":2079},null,"Compression"]
[{"$f":"ROW()","v":2080},null,"Metering"]
[{"$f":"ROW()","v":2081},null,"Other Depreciable"]
[{"$f":"ROW()","v":2082},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2083},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2084},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2085},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2086},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2087},null,"Total"]
[{"$f":"ROW()","v":2088}]
["2023 Capex"]
[{"$f":"ROW()","v":2090},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AG$122=\"\",\"\",Asset!AG$122-AG$6)","v":""}]
[{"$f":"ROW()","v":2091},null,"Pipeline",null,null,null,null,null,null,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(AG$125=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AG$125))","v":70},{"$f":"MAX(0,AG2091-1)","v":69}]
[{"$f":"ROW()","v":2092},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$125=\"\",Inputs!$D$71,MIN(Inputs!$D$71,AG$125))","v":30},29]
[{"$f":"ROW()","v":2093},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$84","v":30},29]
[{"$f":"ROW()","v":2094},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$85","v":30},29]
[{"$f":"ROW()","v":2095},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AG2095-1)","v":4}]
[{"$f":"ROW()","v":2096},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AG2096-1)","v":14}]
[{"$f":"ROW()","v":2097},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9]
[{"$f":"ROW()","v":2098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$90","v":61.811999331970057},{"$f":"MAX(0,AG2099-1)","v":60.811999331970057}]
[{"$f":"ROW()","v":2100}]
[{"$f":"ROW()","v":2101},"Opening Value"]
[{"$f":"ROW()","v":2102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2146","v":0},0,0]
[{"$f":"ROW()","v":2103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3191342012030423,3.2084963944962741]
[{"$f":"ROW()","v":2104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2622059638377765,1.2201324317098505]
[{"$f":"ROW()","v":2105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.89309391534860239,0.86332411817031562]
[{"$f":"ROW()","v":2106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4103806011311431,1.9283044809049144]
[{"$f":"ROW()","v":2107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4898587853482708,2.3238681996583859]
[{"$f":"ROW()","v":2108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.1525004617473993,6.4372504155726595]
[{"$f":"ROW()","v":2109},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":2110},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.054038735437538,1.0369864034173961]
[{"$f":"ROW()","v":2111},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2102:AF2110)","v":0},18.581212664053773,17.018362443929796]
[{"$f":"ROW()","v":2112},"Capex"]
[{"$f":"ROW()","v":2113},null,"Pipeline",null,null,null,null,null,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$216","v":0}]
[{"$f":"ROW()","v":2114},null,"Compression",null,null,null,null,null,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$217","v":3.3191342012030423}]
[{"$f":"ROW()","v":2115},null,"Metering",null,null,null,null,null,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$218","v":1.2622059638377765}]
[{"$f":"ROW()","v":2116},null,"Other Depreciable",null,null,null,null,null,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$219","v":0.89309391534860239}]
[{"$f":"ROW()","v":2117},null,"Computers and Motor Vehicles",null,null,null,null,null,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$220","v":2.4103806011311431}]
[{"$f":"ROW()","v":2118},null,"Cathodic/Corrosion Protection",null,null,null,null,null,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$221","v":2.4898587853482708}]
[{"$f":"ROW()","v":2119},null,"SCADA , ECI And Comms",null,null,null,null,null,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$222","v":7.1525004617473993}]
[{"$f":"ROW()","v":2120},null,"Non-Depreciable",null,null,null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":2121},null,"Cost of Raising Equity",null,null,null,null,null,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$224","v":1.054038735437538}]
[{"$f":"ROW()","v":2122},null,"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,{"$f":"SUM(AF2113:AF2121)","v":18.581212664053773}]
[{"$f":"ROW()","v":2123},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2124},null,"Pipeline"]
[{"$f":"ROW()","v":2125},null,"Compression"]
[{"$f":"ROW()","v":2126},null,"Metering"]
[{"$f":"ROW()","v":2127},null,"Other Depreciable"]
[{"$f":"ROW()","v":2128},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2129},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2130},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2131},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2133},null,"Total"]
[{"$f":"ROW()","v":2134},"Depreciation"]
[{"$f":"ROW()","v":2135},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2102<0,AG2102,IF(AG2091=0,0,MIN((AG2102/AG2091)*(AG2102>0),AG2102)))","v":0},0]
[{"$f":"ROW()","v":2136},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2103<0,AG2103,IF(AG2092=0,0,MIN((AG2103/AG2092)*(AG2103>0),AG2103)))","v":-0.11063780670676808},-0.11063780670676807]
[{"$f":"ROW()","v":2137},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2104<0,AG2104,IF(AG2093=0,0,MIN((AG2104/AG2093)*(AG2104>0),AG2104)))","v":-4.2073532127925882E-2},-4.2073532127925882E-2]
[{"$f":"ROW()","v":2138},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2105<0,AG2105,IF(AG2094=0,0,MIN((AG2105/AG2094)*(AG2105>0),AG2105)))","v":-2.9769797178286747E-2},-2.9769797178286747E-2]
[{"$f":"ROW()","v":2139},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2106<0,AG2106,IF(AG2095=0,0,MIN((AG2106/AG2095)*(AG2106>0),AG2106)))","v":-0.48207612022622859},{"$f":"-IF(AH2106<0,AH2106,IF(AH2095=0,0,MIN((AH2106/AH2095)*(AH2106>0),AH2106)))","v":-0.48207612022622859}]
[{"$f":"ROW()","v":2140},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2107<0,AG2107,IF(AG2096=0,0,MIN((AG2107/AG2096)*(AG2107>0),AG2107)))","v":-0.16599058568988473},-0.1659905856898847]
[{"$f":"ROW()","v":2141},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2108<0,AG2108,IF(AG2097=0,0,MIN((AG2108/AG2097)*(AG2108>0),AG2108)))","v":-0.71525004617473997},-0.71525004617473997]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2109<0,AG2109,IF(AG2098=0,0,MIN((AG2109/AG2098)*(AG2109>0),AG2109)))","v":0},0]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2110<0,AG2110,IF(AG2099=0,0,MIN((AG2110/AG2099)*(AG2110>0),AG2110)))","v":-1.7052332020141822E-2},-1.7052332020141822E-2]
[{"$f":"ROW()","v":2144},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2135:AG2143)","v":-1.5628502201239758},-1.5628502201239758]
[{"$f":"ROW()","v":2145},"Closing Value"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2102+AF2113+AF2124+AF2135","v":0},0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3191342012030423,3.2084963944962741,3.097858587789506]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2622059638377765,1.2201324317098505,1.1780588995819246]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89309391534860239,0.86332411817031562,0.83355432099202886]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4103806011311431,1.9283044809049144,1.4462283606786857]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4898587853482708,2.3238681996583859,2.157877613968501]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1525004617473993,6.4372504155726595,5.7220003693979198]
[{"$f":"ROW()","v":2153},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":2154},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.054038735437538,1.0369864034173961,1.0199340713972542]
[{"$f":"ROW()","v":2155},null,"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,{"$f":"SUM(AF2146:AF2154)","v":18.581212664053773},{"$f":"SUM(AG2146:AG2154)","v":17.018362443929796},15.455512223805819]
[{"$f":"ROW()","v":2156},"Over Depreciation"]
[{"$f":"ROW()","v":2157},null,"Pipeline"]
[{"$f":"ROW()","v":2158},null,"Compression"]
[{"$f":"ROW()","v":2159},null,"Metering"]
[{"$f":"ROW()","v":2160},null,"Other Depreciable"]
[{"$f":"ROW()","v":2161},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2162},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2163},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2164},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2165},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2166},null,"Total"]
[{"$f":"ROW()","v":2167}]
["2024 Capex"]
[{"$f":"ROW()","v":2169},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AH$122=\"\",\"\",Asset!AH$122-AH$6)","v":""}]
[{"$f":"ROW()","v":2170},null,"Pipeline",null,null,null,null,null,null,null,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(AH$125=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AH$125))","v":70}]
[{"$f":"ROW()","v":2171},null,"Compression",null,null,null,null,null,null,null,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(AH$125=\"\",Inputs!$D$71,MIN(Inputs!$D$71,AH$125))","v":30}]
[{"$f":"ROW()","v":2172},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$84","v":30}]
[{"$f":"ROW()","v":2173},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$85","v":30}]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5}]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15}]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10}]
[{"$f":"ROW()","v":2177},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2178},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$90","v":61.811999331970057}]
[{"$f":"ROW()","v":2179}]
[{"$f":"ROW()","v":2180},"Opening Value"]
[{"$f":"ROW()","v":2181},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2225","v":0},0]
[{"$f":"ROW()","v":2182},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0511663367893189]
[{"$f":"ROW()","v":2183},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0805251238443734]
[{"$f":"ROW()","v":2184},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.68087007952240053]
[{"$f":"ROW()","v":2185},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3821114018008016]
[{"$f":"ROW()","v":2186},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.329945888515645]
[{"$f":"ROW()","v":2187},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.8854822064707477]
[{"$f":"ROW()","v":2188},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":2189},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.101271421929777]
[{"$f":"ROW()","v":2190},null,"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,{"$f":"SUM(AG2181:AG2189)","v":0},20.511372458873065]
[{"$f":"ROW()","v":2191},"Capex"]
[{"$f":"ROW()","v":2192},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$216","v":0}]
[{"$f":"ROW()","v":2193},null,"Compression",null,null,null,null,null,null,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$217","v":2.0511663367893189}]
[{"$f":"ROW()","v":2194},null,"Metering",null,null,null,null,null,null,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$218","v":1.0805251238443734}]
[{"$f":"ROW()","v":2195},null,"Other Depreciable",null,null,null,null,null,null,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$219","v":0.68087007952240053}]
[{"$f":"ROW()","v":2196},null,"Computers and Motor Vehicles",null,null,null,null,null,null,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$220","v":3.3821114018008016}]
[{"$f":"ROW()","v":2197},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,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$221","v":2.329945888515645}]
[{"$f":"ROW()","v":2198},null,"SCADA , ECI And Comms",null,null,null,null,null,null,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$222","v":9.8854822064707477}]
[{"$f":"ROW()","v":2199},null,"Non-Depreciable",null,null,null,null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":2200},null,"Cost of Raising Equity",null,null,null,null,null,null,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$224","v":1.101271421929777}]
[{"$f":"ROW()","v":2201},null,"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,{"$f":"SUM(AG2192:AG2200)","v":20.511372458873065}]
[{"$f":"ROW()","v":2202},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2203},null,"Pipeline"]
[{"$f":"ROW()","v":2204},null,"Compression"]
[{"$f":"ROW()","v":2205},null,"Metering"]
[{"$f":"ROW()","v":2206},null,"Other Depreciable"]
[{"$f":"ROW()","v":2207},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2208},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2209},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2212},null,"Total"]
[{"$f":"ROW()","v":2213},"Depreciation"]
[{"$f":"ROW()","v":2214},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2181<0,AH2181,IF(AH2170=0,0,MIN((AH2181/AH2170)*(AH2181>0),AH2181)))","v":0}]
[{"$f":"ROW()","v":2215},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2182<0,AH2182,IF(AH2171=0,0,MIN((AH2182/AH2171)*(AH2182>0),AH2182)))","v":-6.8372211226310625E-2}]
[{"$f":"ROW()","v":2216},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2183<0,AH2183,IF(AH2172=0,0,MIN((AH2183/AH2172)*(AH2183>0),AH2183)))","v":-3.6017504128145778E-2}]
[{"$f":"ROW()","v":2217},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2184<0,AH2184,IF(AH2173=0,0,MIN((AH2184/AH2173)*(AH2184>0),AH2184)))","v":-2.2695669317413351E-2}]
[{"$f":"ROW()","v":2218},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2185<0,AH2185,IF(AH2174=0,0,MIN((AH2185/AH2174)*(AH2185>0),AH2185)))","v":-0.67642228036016028}]
[{"$f":"ROW()","v":2219},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2186<0,AH2186,IF(AH2175=0,0,MIN((AH2186/AH2175)*(AH2186>0),AH2186)))","v":-0.15532972590104299}]
[{"$f":"ROW()","v":2220},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2187<0,AH2187,IF(AH2176=0,0,MIN((AH2187/AH2176)*(AH2187>0),AH2187)))","v":-0.98854822064707482}]
[{"$f":"ROW()","v":2221},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2188<0,AH2188,IF(AH2177=0,0,MIN((AH2188/AH2177)*(AH2188>0),AH2188)))","v":0}]
[{"$f":"ROW()","v":2222},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2189<0,AH2189,IF(AH2178=0,0,MIN((AH2189/AH2178)*(AH2189>0),AH2189)))","v":-1.7816466605702942E-2}]
[{"$f":"ROW()","v":2223},null,"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,{"$f":"SUM(AH2214:AH2222)","v":-1.965202078185851}]
[{"$f":"ROW()","v":2224},"Closing Value"]
[{"$f":"ROW()","v":2225},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2181+AG2192+AG2203+AG2214","v":0},0]
[{"$f":"ROW()","v":2226},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0511663367893189,1.9827941255630084]
[{"$f":"ROW()","v":2227},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0805251238443734,1.0445076197162275]
[{"$f":"ROW()","v":2228},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.68087007952240053,0.65817441020498713]
[{"$f":"ROW()","v":2229},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3821114018008016,2.7056891214406411]
[{"$f":"ROW()","v":2230},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.329945888515645,2.1746161626146021]
[{"$f":"ROW()","v":2231},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8854822064707477,8.8969339858236722]
[{"$f":"ROW()","v":2232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":2233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.101271421929777,1.083454955324074]
[{"$f":"ROW()","v":2234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2225:AG2233)","v":20.511372458873065},{"$f":"SUM(AH2225:AH2233)","v":18.546170380687215}]
[{"$f":"ROW()","v":2235},"Over Depreciation"]
[{"$f":"ROW()","v":2236},null,"Pipeline"]
[{"$f":"ROW()","v":2237},null,"Compression"]
[{"$f":"ROW()","v":2238},null,"Metering"]
[{"$f":"ROW()","v":2239},null,"Other Depreciable"]
[{"$f":"ROW()","v":2240},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2241},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2242},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2243},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2244},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2245},null,"Total"]
[{"$f":"ROW()","v":2246}]
["2025 Capex"]
[{"$f":"ROW()","v":2248},"Life"]
[{"$f":"ROW()","v":2249},null,"Pipeline"]
[{"$f":"ROW()","v":2250},null,"Compression"]
[{"$f":"ROW()","v":2251},null,"Metering"]
[{"$f":"ROW()","v":2252},null,"Other Depreciable"]
[{"$f":"ROW()","v":2253},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2254},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2255},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2256},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2257},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2258}]
[{"$f":"ROW()","v":2259},"Opening Value"]
[{"$f":"ROW()","v":2260},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2304","v":0}]
[{"$f":"ROW()","v":2261},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2305","v":0}]
[{"$f":"ROW()","v":2262},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2306","v":0}]
[{"$f":"ROW()","v":2263},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2307","v":0}]
[{"$f":"ROW()","v":2264},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2308","v":0}]
[{"$f":"ROW()","v":2265},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2266},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2267},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2268},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2269},null,"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,{"$f":"SUM(AH2260:AH2268)","v":0}]
[{"$f":"ROW()","v":2270},"Capex"]
[{"$f":"ROW()","v":2271},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$216","v":0}]
[{"$f":"ROW()","v":2272},null,"Compression",null,null,null,null,null,null,null,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$217","v":2.8684330886959475}]
[{"$f":"ROW()","v":2273},null,"Metering",null,null,null,null,null,null,null,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$218","v":1.2422067299945696}]
[{"$f":"ROW()","v":2274},null,"Other Depreciable",null,null,null,null,null,null,null,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$219","v":4.7801749583134105}]
[{"$f":"ROW()","v":2275},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,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$220","v":2.7886691951670088}]
[{"$f":"ROW()","v":2276},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,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$221","v":1.9251912420580044}]
[{"$f":"ROW()","v":2277},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,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$222","v":11.644860465188948}]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable",null,null,null,null,null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,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$224","v":1.2143858755898915}]
[{"$f":"ROW()","v":2280},null,"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,{"$f":"SUM(AH2271:AH2279)","v":26.463921555007779}]
[{"$f":"ROW()","v":2281},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2290},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2291},null,"Total"]
[{"$f":"ROW()","v":2292},"Depreciation"]
[{"$f":"ROW()","v":2293},null,"Pipeline"]
[{"$f":"ROW()","v":2294},null,"Compression"]
[{"$f":"ROW()","v":2295},null,"Metering"]
[{"$f":"ROW()","v":2296},null,"Other Depreciable"]
[{"$f":"ROW()","v":2297},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2298},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2299},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2301},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2302},null,"Total"]
[{"$f":"ROW()","v":2303},"Closing Value"]
[{"$f":"ROW()","v":2304},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2260+AH2271+AH2282+AH2293","v":0}]
[{"$f":"ROW()","v":2305},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8684330886959475]
[{"$f":"ROW()","v":2306},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2422067299945696]
[{"$f":"ROW()","v":2307},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7801749583134105]
[{"$f":"ROW()","v":2308},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7886691951670088]
[{"$f":"ROW()","v":2309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9251912420580044]
[{"$f":"ROW()","v":2310},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.644860465188948]
[{"$f":"ROW()","v":2311},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2312},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2143858755898915]
[{"$f":"ROW()","v":2313},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2304:AH2312)","v":26.463921555007779}]
[{"$f":"ROW()","v":2314},"Over Depreciation"]
[{"$f":"ROW()","v":2315},null,"Pipeline"]
[{"$f":"ROW()","v":2316},null,"Compression"]
[{"$f":"ROW()","v":2317},null,"Metering"]
[{"$f":"ROW()","v":2318},null,"Other Depreciable"]
[{"$f":"ROW()","v":2319},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2320},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2321},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2322},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2323},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2324},null,"Total"]
[{"$f":"ROW()","v":2325}]

{"sheet":"Asset_NoReclass","index":8,"n_rows":2325,"n_cols":35,"rows_kept":2325,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"},null,null,null,null,null,null,null,null,null,null,null,null,"Asset base before asset reclassification"]
["Asset"]
["Ref.",{"$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},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$32& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H32","v":0.59411943042115911},{"$f":"Inputs!I32","v":0.6285888897203723},{"$f":"Inputs!J32","v":0.64821733182131314},{"$f":"Inputs!K32","v":0.66784577392225386},{"$f":"Inputs!L32","v":0.68364427610105993},{"$f":"Inputs!M32","v":0.70135774824093333},{"$f":"Inputs!N32","v":0.72098619034187394},{"$f":"Inputs!O32","v":0.74444457236494954},{"$f":"Inputs!P32","v":0.76646672691722451},{"$f":"Inputs!Q32","v":0.79471253384296858},{"$f":"Inputs!R32","v":0.81146852100230837},{"$f":"Inputs!S32","v":0.83301193306431653},{"$f":"Inputs!T32","v":0.85886402753872626},{"$f":"Inputs!U32","v":0.87779690189328741},{"$f":"Inputs!V32","v":0.90189328743545605},{"$f":"Inputs!W32","v":0.91738382099827875},{"$f":"Inputs!X32","v":0.93287435456110157},{"$f":"Inputs!Y32","v":0.946643717728055},{"$f":"Inputs!Z32","v":0.96471600688468151},{"$f":"Inputs!AA32","v":0.98192771084337338},{"$f":"Inputs!AB32","v":1},{"$f":"Inputs!AC32","v":1.0128999999999999}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$32&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H33","v":1.6831632644822279},{"$f":"Inputs!I33","v":1.5908648981130575},{"$f":"Inputs!J33","v":1.542692475053504},{"$f":"Inputs!K33","v":1.4973516926325767},{"$f":"Inputs!L33","v":1.4627490274666977},{"$f":"Inputs!M33","v":1.4258058779675389},{"$f":"Inputs!N33","v":1.3869891176775861},{"$f":"Inputs!O33","v":1.3432833512684532},{"$f":"Inputs!P33","v":1.3046880769659244},{"$f":"Inputs!Q33","v":1.2583166332665332},{"$f":"Inputs!R33","v":1.2323336939365457},{"$f":"Inputs!S33","v":1.200462994955428},{"$f":"Inputs!T33","v":1.1643286573146294},{"$f":"Inputs!U33","v":1.1392156862745098},{"$f":"Inputs!V33","v":1.1087786259541985},{"$f":"Inputs!W33","v":1.0900562851782365},{"$f":"Inputs!X33","v":1.0719557195571956},{"$f":"Inputs!Y33","v":1.0563636363636364},{"$f":"Inputs!Z33","v":1.0365744870651206},{"$f":"Inputs!AA33","v":1.0184049079754602},{"$f":"Inputs!AB33","v":1},{"$f":"Inputs!AC33","v":0.98726429065060728}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
["All Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,null,null,{"$f":"I22+I29","v":2608.9030599474531},{"$f":"J22+J29","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2312.0660005674426,2781.6007606881744,2730.9484846648711,3442.9655487457285,3357.9271214911778,4049.1643692821053,4108.0188672409076,4030.9731071155438,3941.0493015347724,3839.6881603112897,3750.1571688093577,3661.9750696300493,3586.4529126259004,3508.9689266467681,3434.6086418760301]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,null,null,{"$f":"I23+I30","v":8.04897815446515},5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,75.954643769297562,533.05780054161073,16.932298199294934,790.76198055053499,1.5795628996387823,742.92622513033996,170.31956584709496,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,18.0998339690859,33.447681112084652,32.544139162209163,29.642923646672362,26.31180351615691]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445149,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,null,null,-63.561380052269136,-63.90958645637469,-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.523040420879127,-67.542528769227985,-78.713146137656125,-86.516545141443544,-88.547846230526176,-106.31774576643728,-111.67519831351808,-112.11520321475042,-112.40834484513762,-112.77271394655888,-106.28193314839383,-108.96983811623397,-110.02812514134121,-104.00320841741032,-94.233956276407682]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,null,null,2608.9030599474531,2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2312.0660005674426,2781.6007606881744,2730.9484846648711,3442.9655487457285,3357.9271214911778,4049.1643692821053,4108.0188672409076,4030.9731071155438,3941.0493015347724,3839.6881603112897,3750.1571688093577,3661.9750696300493,3586.4529126259004,3508.9689266467681,3434.6086418760301,3366.6864891157793]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account"]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,0,0,0,0,0,0,3.5948755395314937,20.395913328498363,29.96010894860304,30.345258996592055,29.415843291333374,28.486427586074694,27.557011880816013,26.627596175557333,25.698180470298652,24.768764765039972,23.839349059781291,23.673613920358974,32.311928174240862,40.307550366028067,40.955539287496336]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,0,0,0,0,0,3.5948755395314937,16.903738165520522,10.114070301759098,1.2721604063687375,0,0,0,0,0,0,0,0.76368056583636368,9.5931859780017863,9.2702667818404922,2.2316420400000787,0]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,0,0,0,0,0,0,-0.10270037655365447,-0.54987468165442066,-0.88701035837972375,-0.92941570525868167,-0.92941570525868167,-0.92941570525868167,-0.92941570525868167,-0.92941570525868156,-0.92941570525868156,-0.92941570525868156,-0.92941570525868156,-0.95487172411989385,-1.2746445900532863,-1.5836531185318141,-1.658038771674966]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,0,0,0,0,0,0,3.5948755395314937,20.395913328498363,29.96010894860304,30.345258996592055,29.415843291333374,28.486427586074694,27.557011880816013,26.627596175557333,25.698180470298652,24.768764765039972,23.839349059781291,23.673613920358974,32.311928174240862,40.307550366028067,40.955539287496336,39.297500515821369]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600917,4004.3455109399865,3915.3511210644738,{"$f":"X35+X42","v":3814.9193955462497},{"$f":"Y35+Y42","v":3726.3178197495763},3638.3014557096903,3554.1409844516593,3468.6613762807401,3393.6531025885338]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,8.04897815446515,5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,170.31956584709496,35.052405066841594,23.03399318303255,13.424318918481461,{"$f":"X36+X43","v":24.077489203321033},17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,{"$f":"X37+X44","v":-0.83576675869445149},0,0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-63.561380052269136,-63.90958645637469,-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.99265408757357,-77.826135779276399,-85.587129436184867,-87.618430525267499,-105.38833006117861,-110.7457826082594,-111.18578750949175,-111.47892913987894,{"$f":"X38+X45","v":-111.8432982413002},-105.35251744313516,-108.01496639211408,-108.75348055128792,-102.41955529887851,-92.575917504732715]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600917,4004.3455109399865,3915.3511210644738,3814.9193955462497,3726.3178197495763,3638.3014557096903,3554.1409844516593,3468.6613762807401,3393.6531025885338,3327.3889885999579]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T127","v":0},{"$f":"U127","v":22.638368259464677},{"$f":"V127","v":22.241203904035473},21.844039548606268,21.446875193177064,21.04971083774786,20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T128","v":22.638368259464677},{"$f":"U128","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T129","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":22.638368259464677},{"$f":"SUM(U35:U38)","v":22.241203904035473},{"$f":"SUM(V35:V38)","v":21.844039548606268},{"$f":"SUM(W35:W38)","v":21.446875193177064},{"$f":"SUM(X35:X38)","v":21.04971083774786},{"$f":"SUM(Y35:Y38)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":2608.9030599474531},{"$f":"I47","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4057.8234871006271,3982.104307035951,3893.5070815158674,3793.4725203530725,3705.2681089118282,3617.6489092273719,3533.8856023247699,3448.8031585092799,3374.1920491725027]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I76","v":8.04897815446515},{"$f":"J76","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763029,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I87","v":0},{"$f":"J87","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445149,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I98","v":-63.561380052269136},{"$f":"J98","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.99265408757357,-77.826135779276399,-85.587129436184867,-87.618430525267499,-105.38833006117861,-110.34861825283019,-110.78862315406253,-111.08176478444973,-111.44613388587099,-104.95535308770594,-107.61780203668486,-108.35631619585871,-102.0223909434493,-92.178753149303503]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H109","v":2608.9030599474531},{"$f":"SUM(I42:I46)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,{"$f":"SUM(P42:P46)","v":2700.9883757162679},{"$f":"SUM(Q42:Q46)","v":3412.6202897491366},3328.5112781998446,{"$f":"SUM(S42:S46)-S50","v":4020.6779416960308},4057.8234871006271,3982.104307035951,3893.5070815158674,3793.4725203530725,3705.2681089118282,{"$f":"SUM(Y42:Y46)-Y50","v":3617.6489092273719},3533.8856023247699,3448.8031585092799,3374.1920491725027,3308.325099539356]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I47-Inputs!I119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J47-Inputs!J119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K47-Inputs!K119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L47-Inputs!L119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M47-Inputs!M119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N47-N189-N258,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O189-O258,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S120","v":-36.872163476808431},null,null,null,null,null,{"$f":"Y120","v":0}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-38.999986836060245}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H100","v":2126.0820833524672},2089.2792698186977,2050.3046796028057,2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.9044214166192,2663.8804785884204,3216.083005243865,3208.5233071752132,3163.5438191738731,3107.0605838614856,3045.9397016267098,2986.9539446642216,2924.5416737578325,2862.0731021778879,2799.6526863867971,2737.1297432627985]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,356.16354211525584,333.96663070411336,316.93837564607492,297.74366922612785,278.0066210054427,258.59640980912326,292.52360018885867,481.01566632522309,459.9504717090058,592.72156097003517,563.98346103809013,618.56737306662035,617.51561812356601,590.84442784245061,560.61680717544198,527.48311763712286,495.70205733147208,461.66661406152144,429.29915010312391,394.50742924865187,365.29780323881573]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,29.208194450085685,29.349148863012658,29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.572952927755605,30.717711494712916,30.155008724474449,31.279329100184768,31.342909171113376,29.752449679043949,32.555111466791381,36.298696483456382,38.735006691645715,44.351080132635516,49.224258049842007]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,80.216594847946851,83.562963482127842,80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,67.059923134401629,62.697982438231698,59.892159148166201,61.304963715909906,55.970229208208409,135.24512711323146,181.58381715343293,176.43543140300312,174.27633766979116,170.08615589019922,169.84908482770439,165.92166564432176,164.06574282060598,158.92423340120308,154.40180740281238]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5771588221056043,5.0836564481544979,8.9198566570265214,11.925583002887619]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87801685579262423,2.4452977410095444,7.3498440651554224,14.845347809322719]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4905628211839241,11.90912556118478,14.823507836652819,21.092985624866081]
[{"$f":"ROW()","v":63},null,"Non-Depreciable",null,null,null,null,null,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,20.064724777599583,20.045735923939706,20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":64},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15]
[{"$f":"ROW()","v":65},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I64)","v":2608.9030599474531},{"$f":"SUM(J56:J64)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586506,2307.4842741960783,2308.4711250279115,2761.2048473596756,2700.988375716267,3412.6202897491357,3328.5112781998437,4020.6779416960294,4057.8234871006266,3982.1043070359501,3893.5070815158665,3793.472520353072,3705.2681089118278,3617.6489092273714,3533.885602324769,3448.8031585092799,3374.1920491725023]
[{"$f":"ROW()","v":66},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I65-I156-I214,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J65-J156-J214,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":67},null,"Pipeline",null,null,null,null,null,{"$f":"I216","v":2.2078668947161644},{"$f":"J216","v":4.6429644075447786E-2},9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263506,621.03179970422048,0,588.17872893805281,53.692685082073396,16.639539684858828,5.2018178385339553,0.63542696963181911,2.7793842196678966,0,0,8.6297307546749663E-2,8.8731049311209335E-3,0.23772212948907476]
[{"$f":"ROW()","v":68},null,"Compression",null,null,null,null,null,{"$f":"I217","v":-3.1753727931607933},2.0471447844066564,0.12475209584795395,-0.16792048732523865,0.26158949617389032,57.166591166546795,206.46519524176287,0.17707028267993824,159.58861671239279,0,62.737297109001865,33.727231552351924,9.4510169977188045,6.1572759259249343,3.3333187234695147,4.7976710455350542,2.5323744524389498,4.758259872962574,2.882253760732961,1.9942828799758823,2.5067039866975627]
[{"$f":"ROW()","v":69},null,"Metering",null,null,null,null,null,0.90948664436992821,0.8324896967561416,0.53600077140215929,-4.6467426277849805E-2,2.3818461893232468,0,0,0,0,9.3878885043999494E-2,5.7088458415070837,0.40706012947745063,2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4776618052708952,3.6459885197162674,6.8832941714297275,6.1586291630169052,6.8130150728039078]
[{"$f":"ROW()","v":70},null,"Other Depreciable",null,null,null,null,null,8.1069974085398506,2.1145477183535752,1.1230617296491476,1.3464539412949426,1.2853416280935113,4.8828499313290319,1.0551464664516688,2.8044110259624313,7.0883165171182378,0.67075011034032683,85.501770278362699,59.873209677387386,6.8990096637652529,10.407568779931138,8.1482738427283614,12.578861432546125,2.3803786464575376,4.9579054901373523,1.7668983321732894,2.4787885805067194,5.1742497546239035]
[{"$f":"ROW()","v":71},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5771588221056043,2.5064976260488931,3.8362002088720226,3.0057263458610977,1.5490378590920013]
[{"$f":"ROW()","v":72},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87801685579262423,1.56728088521692,4.904546324145878,7.4955037441672969,4.3183590459455585]
[{"$f":"ROW()","v":73},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4905628211839241,6.4185627400008567,2.9143822754680384,6.2694777882132602,5.7127156675049013]
[{"$f":"ROW()","v":74},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,"Total",null,null,null,null,null,{"$f":"SUM(I67:I75)","v":8.04897815446515},{"$f":"SUM(J67:J75)","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763029,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691]
[{"$f":"ROW()","v":77},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I76-Inputs!I671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J76-Inputs!J671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K76-Inputs!K671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L76-Inputs!L671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M76-Inputs!M671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N76-Inputs!N671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O76-Inputs!O671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P76-Inputs!P671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q76-Inputs!Q671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R76-Inputs!R671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S76-Inputs!S671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T76-Inputs!T671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U76-Inputs!U671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V76-Inputs!V671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W76-Inputs!W671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X76-Inputs!X671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y76-Inputs!Y671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z76-Inputs!Z671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA76-Inputs!AA671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB76-Inputs!AB671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC76-Inputs!AC671,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":78},null,"Pipeline",null,null,null,null,null,{"$f":"-(Inputs!I269+Inputs!I2908)","v":0},{"$f":"-(Inputs!J269+Inputs!J2908)","v":0},{"$f":"-(Inputs!K269+Inputs!K2908)","v":0},{"$f":"-(Inputs!L269+Inputs!L2908)","v":0},{"$f":"-(Inputs!M269+Inputs!M2908)","v":0},{"$f":"-(Inputs!N269+Inputs!N2908)","v":0},{"$f":"-(Inputs!O269+Inputs!O2908)","v":0},{"$f":"-(Inputs!P269+Inputs!P2908)","v":0},{"$f":"-(Inputs!Q269+Inputs!Q2908)","v":0},{"$f":"-(Inputs!R269+Inputs!R2908)","v":0},{"$f":"-(Inputs!S269+Inputs!S2908)","v":0},{"$f":"-(Inputs!T269+Inputs!T2908)","v":0},{"$f":"-(Inputs!U269+Inputs!U2908)","v":0},{"$f":"-(Inputs!V269+Inputs!V2908)","v":0},{"$f":"-(Inputs!W269+Inputs!W2908)","v":0},{"$f":"-(Inputs!X269+Inputs!X2908)","v":0},{"$f":"-(Inputs!Y269+Inputs!Y3152)","v":0},{"$f":"-(Inputs!Z269+Inputs!Z3152)","v":0},{"$f":"-(Inputs!AA269+Inputs!AA3152)","v":0},{"$f":"-(Inputs!AB269+Inputs!AB3152)","v":0},{"$f":"-(Inputs!AC269+Inputs!AC3152)","v":0},null,null,null,null,null,{"$f":"-(Inputs!AI269+Inputs!AI3152)","v":0}]
[{"$f":"ROW()","v":79},null,"Compression",null,null,null,null,null,{"$f":"-(Inputs!I270+Inputs!I2909)","v":0},{"$f":"-(Inputs!J270+Inputs!J2909)","v":0},{"$f":"-(Inputs!K270+Inputs!K2909)","v":0},{"$f":"-(Inputs!L270+Inputs!L2909)","v":0},{"$f":"-(Inputs!M270+Inputs!M2909)","v":0},{"$f":"-(Inputs!N270+Inputs!N2909)","v":-5.3597588925261999},{"$f":"-(Inputs!O270+Inputs!O2909)","v":0},{"$f":"-(Inputs!P270+Inputs!P2909)","v":0},{"$f":"-(Inputs!Q270+Inputs!Q2909)","v":0},{"$f":"-(Inputs!R270+Inputs!R2909)","v":0},{"$f":"-(Inputs!S270+Inputs!S2909)","v":0},{"$f":"-(Inputs!T270+Inputs!T2909)","v":-8.9358030790936196E-2},{"$f":"-(Inputs!U270+Inputs!U2909)","v":0},{"$f":"-(Inputs!V270+Inputs!V2909)","v":0},{"$f":"-(Inputs!W270+Inputs!W2909)","v":0},{"$f":"-(Inputs!X270+Inputs!X2909)","v":0},{"$f":"-(Inputs!Y270+Inputs!Y3153)","v":0},{"$f":"-(Inputs!Z270+Inputs!Z3153)","v":0},{"$f":"-(Inputs!AA270+Inputs!AA3153)","v":0},{"$f":"-(Inputs!AB270+Inputs!AB3153)","v":0},{"$f":"-(Inputs!AC270+Inputs!AC3153)","v":0},null,null,null,null,null,{"$f":"-(Inputs!AI270+Inputs!AI3153)","v":0}]
[{"$f":"ROW()","v":80},null,"Metering",null,null,null,null,null,{"$f":"-(Inputs!I271+Inputs!I2910)","v":0},{"$f":"-(Inputs!J271+Inputs!J2910)","v":0},{"$f":"-(Inputs!K271+Inputs!K2910)","v":0},{"$f":"-(Inputs!L271+Inputs!L2910)","v":0},{"$f":"-(Inputs!M271+Inputs!M2910)","v":0},{"$f":"-(Inputs!N271+Inputs!N2910)","v":0},{"$f":"-(Inputs!O271+Inputs!O2910)","v":0},{"$f":"-(Inputs!P271+Inputs!P2910)","v":0},{"$f":"-(Inputs!Q271+Inputs!Q2910)","v":0},{"$f":"-(Inputs!R271+Inputs!R2910)","v":0},{"$f":"-(Inputs!S271+Inputs!S2910)","v":0},{"$f":"-(Inputs!T271+Inputs!T2910)","v":0},{"$f":"-(Inputs!U271+Inputs!U2910)","v":0},{"$f":"-(Inputs!V271+Inputs!V2910)","v":0},{"$f":"-(Inputs!W271+Inputs!W2910)","v":-1.8387559616094575},{"$f":"-(Inputs!X271+Inputs!X2910)","v":0},{"$f":"-(Inputs!Y271+Inputs!Y3154)","v":0},{"$f":"-(Inputs!Z271+Inputs!Z3154)","v":0},{"$f":"-(Inputs!AA271+Inputs!AA3154)","v":0},{"$f":"-(Inputs!AB271+Inputs!AB3154)","v":0},{"$f":"-(Inputs!AC271+Inputs!AC3154)","v":0},null,null,null,null,null,{"$f":"-(Inputs!AI271+Inputs!AI3154)","v":0}]
[{"$f":"ROW()","v":81},null,"Other Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I272+Inputs!I2911)","v":0},{"$f":"-(Inputs!J272+Inputs!J2911)","v":0},{"$f":"-(Inputs!K272+Inputs!K2911)","v":0},{"$f":"-(Inputs!L272+Inputs!L2911)","v":0},{"$f":"-(Inputs!M272+Inputs!M2911)","v":0},{"$f":"-(Inputs!N272+Inputs!N2911)","v":-9.6111702345292427E-2},{"$f":"-(Inputs!O272+Inputs!O2911)","v":0},{"$f":"-(Inputs!P272+Inputs!P2911)","v":-4.2045453370522311E-2},{"$f":"-(Inputs!Q272+Inputs!Q2911)","v":-3.1770332021406875E-2},{"$f":"-(Inputs!R272+Inputs!R2911)","v":-0.10144501274603727},{"$f":"-(Inputs!S272+Inputs!S2911)","v":-1.3294585694912096E-2},{"$f":"-(Inputs!T272+Inputs!T2911)","v":-5.0579640910636323},{"$f":"-(Inputs!U272+Inputs!U2911)","v":-0.42296687868703392},{"$f":"-(Inputs!V272+Inputs!V2911)","v":-0.84259554905376055},{"$f":"-(Inputs!W272+Inputs!W2911)","v":-0.53835933521709589},{"$f":"-(Inputs!X272+Inputs!X2911)","v":-0.83576675869445149},{"$f":"-(Inputs!Y272+Inputs!Y3155)","v":0},{"$f":"-(Inputs!Z272+Inputs!Z3155)","v":0},{"$f":"-(Inputs!AA272+Inputs!AA3155)","v":0},{"$f":"-(Inputs!AB272+Inputs!AB3155)","v":0},{"$f":"-(Inputs!AC272+Inputs!AC3155)","v":0},null,null,null,null,null,{"$f":"-(Inputs!AI272+Inputs!AI3155)","v":0}]
[{"$f":"ROW()","v":82},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-(Inputs!I273+Inputs!I2912)","v":0},{"$f":"-(Inputs!J273+Inputs!J2912)","v":0},{"$f":"-(Inputs!K273+Inputs!K2912)","v":0},{"$f":"-(Inputs!L273+Inputs!L2912)","v":0},{"$f":"-(Inputs!M273+Inputs!M2912)","v":0},{"$f":"-(Inputs!N273+Inputs!N2912)","v":0},{"$f":"-(Inputs!O273+Inputs!O2912)","v":0},{"$f":"-(Inputs!P273+Inputs!P2912)","v":0},{"$f":"-(Inputs!Q273+Inputs!Q2912)","v":0},{"$f":"-(Inputs!R273+Inputs!R2912)","v":0},{"$f":"-(Inputs!S273+Inputs!S2912)","v":0},{"$f":"-(Inputs!T273+Inputs!T2912)","v":0},{"$f":"-(Inputs!U273+Inputs!U2912)","v":0},{"$f":"-(Inputs!V273+Inputs!V2912)","v":0},{"$f":"-(Inputs!W273+Inputs!W2912)","v":0},{"$f":"-(Inputs!X273+Inputs!X2912)","v":0},{"$f":"-(Inputs!Y273+Inputs!Y3156)","v":0},{"$f":"-(Inputs!Z273+Inputs!Z3156)","v":0},{"$f":"-(Inputs!AA273+Inputs!AA3156)","v":0},{"$f":"-(Inputs!AB273+Inputs!AB3156)","v":0},{"$f":"-(Inputs!AC273+Inputs!AC3156)","v":0},null,null,null,null,null,{"$f":"-(Inputs!AI273+Inputs!AI3156)","v":0}]
[{"$f":"ROW()","v":83},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-(Inputs!I274+Inputs!I2913)","v":0},{"$f":"-(Inputs!J274+Inputs!J2913)","v":0},{"$f":"-(Inputs!K274+Inputs!K2913)","v":0},{"$f":"-(Inputs!L274+Inputs!L2913)","v":0},{"$f":"-(Inputs!M274+Inputs!M2913)","v":0},{"$f":"-(Inputs!N274+Inputs!N2913)","v":0},{"$f":"-(Inputs!O274+Inputs!O2913)","v":0},{"$f":"-(Inputs!P274+Inputs!P2913)","v":0},{"$f":"-(Inputs!Q274+Inputs!Q2913)","v":0},{"$f":"-(Inputs!R274+Inputs!R2913)","v":0},{"$f":"-(Inputs!S274+Inputs!S2913)","v":0},{"$f":"-(Inputs!T274+Inputs!T2913)","v":0},{"$f":"-(Inputs!U274+Inputs!U2913)","v":0},{"$f":"-(Inputs!V274+Inputs!V2913)","v":0},{"$f":"-(Inputs!W274+Inputs!W2913)","v":0},{"$f":"-(Inputs!X274+Inputs!X2913)","v":0},{"$f":"-(Inputs!Y274+Inputs!Y3157)","v":0},{"$f":"-(Inputs!Z274+Inputs!Z3157)","v":0},{"$f":"-(Inputs!AA274+Inputs!AA3157)","v":0},{"$f":"-(Inputs!AB274+Inputs!AB3157)","v":0},{"$f":"-(Inputs!AC274+Inputs!AC3157)","v":0},null,null,null,null,null,{"$f":"-(Inputs!AI274+Inputs!AI3157)","v":0}]
[{"$f":"ROW()","v":84},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-(Inputs!I275+Inputs!I2914)","v":0},{"$f":"-(Inputs!J275+Inputs!J2914)","v":0},{"$f":"-(Inputs!K275+Inputs!K2914)","v":0},{"$f":"-(Inputs!L275+Inputs!L2914)","v":0},{"$f":"-(Inputs!M275+Inputs!M2914)","v":0},{"$f":"-(Inputs!N275+Inputs!N2914)","v":0},{"$f":"-(Inputs!O275+Inputs!O2914)","v":0},{"$f":"-(Inputs!P275+Inputs!P2914)","v":0},{"$f":"-(Inputs!Q275+Inputs!Q2914)","v":0},{"$f":"-(Inputs!R275+Inputs!R2914)","v":0},{"$f":"-(Inputs!S275+Inputs!S2914)","v":0},{"$f":"-(Inputs!T275+Inputs!T2914)","v":0},{"$f":"-(Inputs!U275+Inputs!U2914)","v":0},{"$f":"-(Inputs!V275+Inputs!V2914)","v":0},{"$f":"-(Inputs!W275+Inputs!W2914)","v":0},{"$f":"-(Inputs!X275+Inputs!X2914)","v":0},{"$f":"-(Inputs!Y275+Inputs!Y3158)","v":0},{"$f":"-(Inputs!Z275+Inputs!Z3158)","v":0},{"$f":"-(Inputs!AA275+Inputs!AA3158)","v":0},{"$f":"-(Inputs!AB275+Inputs!AB3158)","v":0},{"$f":"-(Inputs!AC275+Inputs!AC3158)","v":0},null,null,null,null,null,{"$f":"-(Inputs!AI275+Inputs!AI3158)","v":0}]
[{"$f":"ROW()","v":85},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I276+Inputs!I2915)","v":0},{"$f":"-(Inputs!J276+Inputs!J2915)","v":0},{"$f":"-(Inputs!K276+Inputs!K2915)","v":0},{"$f":"-(Inputs!L276+Inputs!L2915)","v":0},{"$f":"-(Inputs!M276+Inputs!M2915)","v":0},{"$f":"-(Inputs!N276+Inputs!N2915)","v":-2.9045933596697231},{"$f":"-(Inputs!O276+Inputs!O2915)","v":0},{"$f":"-(Inputs!P276+Inputs!P2915)","v":0},{"$f":"-(Inputs!Q276+Inputs!Q2915)","v":0},{"$f":"-(Inputs!R276+Inputs!R2915)","v":0},{"$f":"-(Inputs!S276+Inputs!S2915)","v":0},{"$f":"-(Inputs!T276+Inputs!T2915)","v":0},{"$f":"-(Inputs!U276+Inputs!U2915)","v":0},{"$f":"-(Inputs!V276+Inputs!V2915)","v":0},{"$f":"-(Inputs!W276+Inputs!W2915)","v":0},{"$f":"-(Inputs!X276+Inputs!X2915)","v":0},{"$f":"-(Inputs!Y276+Inputs!Y3159)","v":0},{"$f":"-(Inputs!Z276+Inputs!Z3159)","v":0},{"$f":"-(Inputs!AA276+Inputs!AA3159)","v":0},{"$f":"-(Inputs!AB276+Inputs!AB3159)","v":0},{"$f":"-(Inputs!AC276+Inputs!AC3159)","v":0},null,null,null,null,null,{"$f":"-(Inputs!AI276+Inputs!AI3159)","v":0}]
[{"$f":"ROW()","v":86},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-(Inputs!I277+Inputs!I2916)","v":0},{"$f":"-(Inputs!J277+Inputs!J2916)","v":0},{"$f":"-(Inputs!K277+Inputs!K2916)","v":0},{"$f":"-(Inputs!L277+Inputs!L2916)","v":0},{"$f":"-(Inputs!M277+Inputs!M2916)","v":0},{"$f":"-(Inputs!N277+Inputs!N2916)","v":0},{"$f":"-(Inputs!O277+Inputs!O2916)","v":0},{"$f":"-(Inputs!P277+Inputs!P2916)","v":0},{"$f":"-(Inputs!Q277+Inputs!Q2916)","v":0},{"$f":"-(Inputs!R277+Inputs!R2916)","v":0},{"$f":"-(Inputs!S277+Inputs!S2916)","v":0},{"$f":"-(Inputs!T277+Inputs!T2916)","v":0},{"$f":"-(Inputs!U277+Inputs!U2916)","v":0},{"$f":"-(Inputs!V277+Inputs!V2916)","v":0},{"$f":"-(Inputs!W277+Inputs!W2916)","v":0},{"$f":"-(Inputs!X277+Inputs!X2916)","v":0},{"$f":"-(Inputs!Y277+Inputs!Y3160)","v":0},{"$f":"-(Inputs!Z277+Inputs!Z3160)","v":0},{"$f":"-(Inputs!AA277+Inputs!AA3160)","v":0},{"$f":"-(Inputs!AB277+Inputs!AB3160)","v":0},{"$f":"-(Inputs!AC277+Inputs!AC3160)","v":0},null,null,null,null,null,{"$f":"-(Inputs!AI277+Inputs!AI3160)","v":0}]
[{"$f":"ROW()","v":87},null,"Total",null,null,null,null,null,{"$f":"SUM(I78:I86)","v":0},{"$f":"SUM(J78:J86)","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445149,0,0,0,0,0]
[{"$f":"ROW()","v":88},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I87-I167-I236,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J87-J167-J236,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":89},null,"Pipeline",null,null,null,null,null,{"$f":"I169+I238","v":-39.010680428485635},-39.021019859967453,-39.027752513025384,-39.031551652965213,-39.040159830803567,-39.056906374036181,-39.148558228099162,-39.265540189417202,-44.443819639814571,-50.023942828198734,-51.726207266752958,-61.252383150725052,-61.619027686198805,-61.685053150921348,-61.756309204407621,-61.765141182156221,-62.412270906388912,-62.468571579944673,-62.506713098637562,-62.531816228929458,-62.61416167624197]
[{"$f":"ROW()","v":90},null,"Compression",null,null,null,null,null,-19.021538617981687,-19.075399842445119,-19.319458515795041,-19.569127733359906,-19.671800692493321,-17.879641894285147,-17.973129105398428,-21.242264898897265,-26.817527451363397,-28.73809993194503,-28.757598400124493,-34.689628464615353,-36.122207278834196,-36.384896592933657,-36.467008261788607,-36.578731351185795,-36.567817722389563,-37.125723831360126,-37.673974615205012,-31.203908889812006,-21.201103025007484]
[{"$f":"ROW()","v":91},null,"Metering",null,null,null,null,null,-0.76853223144295235,-0.76853223144295235,-0.77021539470743461,-0.77189855797191675,-0.77358172123639901,-0.849396319847468,-0.88156554820627286,-0.91666013660168622,-0.92104707074530867,-0.92104707074530867,-0.92104707074530867,-0.96976289971591667,-0.9829547522891523,-0.99460644611818982,-1.0583510311503228,-1.1220956161824562,0.26592321139410247,-1.2096783115269329,-1.2672207304399268,-1.2854512458104113,-1.2993647869080454]
[{"$f":"ROW()","v":92},null,"Other Depreciable",null,null,null,null,null,-4.760628774358862,-5.0446345225191633,-5.3271254237414301,-5.6480485528360411,-5.9128662397812448,-5.2265088552232299,-5.4170871626216037,-5.5681888626574114,-5.6437416173531325,-5.9040396052957895,-6.2135777876447396,-8.4765555461222846,-11.624428535508045,-11.724066964089344,-11.800096287103187,-11.980165736346503,-6.3077978298401431,-6.8138283138531381,-6.908407751576199,-7.0012145788974243,-7.064123661146013]
[{"$f":"ROW()","v":93},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":95},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6610159518581014E-2,0,0,0,0]
[{"$f":"ROW()","v":97},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,-4.899938547013906E-16]
[{"$f":"ROW()","v":98},null,"Total",null,null,null,null,null,{"$f":"SUM(I89:I97)","v":-63.561380052269136},{"$f":"SUM(J89:J97)","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.99265408757357,-77.826135779276399,-85.587129436184867,-87.618430525267499,-105.38833006117861,-110.34861825283019,-110.78862315406253,-111.08176478444973,-111.44613388587099,-104.95535308770594,-107.61780203668486,-108.35631619585871,-102.0223909434493,-92.178753149303503]
[{"$f":"ROW()","v":99},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I98+Inputs!I141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J98+Inputs!J141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K98+Inputs!K141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L98+Inputs!L141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M98+Inputs!M141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N98+Inputs!N141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O98+Inputs!O141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P98+Inputs!P141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q98+Inputs!Q141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R98+Inputs!R141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S98+Inputs!S141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T98+Inputs!T141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U98+Inputs!U141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V98+Inputs!V141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W98+Inputs!W141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X98+Inputs!X141,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y98-Y178-Y247,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":100},null,"Pipeline",null,null,null,null,{"$f":"H180","v":2126.0820833524672},{"$f":"I56+I67+I78+I89","v":2089.2792698186977},{"$f":"J56+J67+J78+J89","v":2050.3046796028057},2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.9044214166192,2663.8804785884204,{"$f":"S56+S67+S78+S89-S111","v":3216.083005243865},{"$f":"T56+T67+T78+T89","v":3208.5233071752132},{"$f":"U56+U67+U78+U89","v":3163.5438191738731},3107.0605838614856,3045.9397016267098,2986.9539446642216,{"$f":"MAX(Y56+Y67+Y78+Y89,0)","v":2924.5416737578325},2862.0731021778879,2799.6526863867971,2737.1297432627985,2674.7533037160456]
[{"$f":"ROW()","v":101},null,"Compression",null,null,null,null,{"$f":"H181","v":356.16354211525584},{"$f":"I57+I68+I79+I90","v":333.96663070411336},316.93837564607492,297.74366922612785,278.0066210054427,258.59640980912326,292.52360018885867,481.01566632522309,459.9504717090058,592.72156097003517,563.98346103809013,{"$f":"S57+S68+S79+S90-S112","v":618.56737306662035},{"$f":"T57+T68+T79+T90","v":617.51561812356601},590.84442784245061,560.61680717544198,527.48311763712286,495.70205733147208,{"$f":"MAX(Y57+Y68+Y79+Y90,0)","v":461.66661406152144},429.29915010312391,394.50742924865187,365.29780323881573,346.60340420050579]
[{"$f":"ROW()","v":102},null,"Metering",null,null,null,null,{"$f":"H182","v":29.208194450085685},{"$f":"I58+I69+I80+I91","v":29.349148863012658},29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.572952927755605,30.717711494712916,30.155008724474449,31.279329100184768,31.342909171113376,29.752449679043949,32.555111466791381,{"$f":"MAX(Y58+Y69+Y80+Y91,0)","v":36.298696483456382},38.735006691645715,44.351080132635516,49.224258049842007,54.73790833573787]
[{"$f":"ROW()","v":103},null,"Other Depreciable",null,null,null,null,{"$f":"H183","v":80.216594847946851},{"$f":"I59+I70+I81+I92","v":83.562963482127842},80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,67.059923134401629,62.697982438231698,59.892159148166201,61.304963715909906,55.970229208208409,135.24512711323146,181.58381715343293,176.43543140300312,174.27633766979116,170.08615589019922,169.84908482770439,{"$f":"MAX(Y59+Y70+Y81+Y92,0)","v":165.92166564432176},164.06574282060598,158.92423340120308,154.40180740281238,152.51193349629028]
[{"$f":"ROW()","v":104},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I60+I71+I82+I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y60+Y71+Y82+Y93,0)","v":2.5771588221056043},5.0836564481544979,8.9198566570265214,11.925583002887619,13.47462086197962]
[{"$f":"ROW()","v":105},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87801685579262423,2.4452977410095444,7.3498440651554224,14.845347809322719,19.163706855268277]
[{"$f":"ROW()","v":106},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4905628211839241,11.90912556118478,14.823507836652819,21.092985624866081,26.805701292370983]
[{"$f":"ROW()","v":107},null,"Non-Depreciable",null,null,null,null,{"$f":"H187","v":17.232645181697418},{"$f":"I63+I74+I85+I96","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,20.064724777599583,20.045735923939706,20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,{"$f":"MAX(Y63+Y74+Y85+Y96,0)","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":108},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I64+I75+I86+I97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y64+Y75+Y86+Y97,0)","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15]
[{"$f":"ROW()","v":109},null,"Total",null,null,null,null,{"$f":"SUM(H100:H108)","v":2608.9030599474531},{"$f":"SUM(I100:I108)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586506,2307.4842741960783,2308.4711250279115,2761.2048473596756,2700.988375716267,3412.6202897491357,3328.5112781998437,4020.6779416960294,4057.8234871006266,3982.1043070359501,3893.5070815158665,3793.472520353072,3705.2681089118278,3617.6489092273714,3533.885602324769,3448.8031585092799,3374.1920491725023,3308.3250995393546]
[{"$f":"ROW()","v":110},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H109-Inputs!H119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I109-Inputs!I119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J109-Inputs!J119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K109-Inputs!K119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L109-Inputs!L119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M109-Inputs!M119,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N109-N189-N258,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":111},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S191+S260","v":-15.75000498414512},null,null,null,null,null,{"$f":"Y191+Y260","v":0}]
[{"$f":"ROW()","v":112},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S192+S261","v":-20.604213319652853},null,null,null,null,null,{"$f":"Y192+Y261","v":0}]
[{"$f":"ROW()","v":113},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S193+S262","v":-0.35695979619553531},null,null,null,null,null,{"$f":"Y193+Y262","v":0}]
[{"$f":"ROW()","v":114},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S194+S263","v":0},null,null,null,null,null,{"$f":"Y194+Y263","v":0}]
[{"$f":"ROW()","v":115},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S195+S264","v":0},null,null,null,null,null,{"$f":"Y195+Y264","v":0}]
[{"$f":"ROW()","v":116},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":117},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S198+S267","v":-0.16098537681492889},null,null,null,null,null,{"$f":"Y198+Y267","v":0}]
[{"$f":"ROW()","v":119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S199+S268","v":0},null,null,null,null,null,{"$f":"Y199+Y268","v":0}]
[{"$f":"ROW()","v":120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S111:S119)","v":-36.872163476808431},null,null,null,null,null,{"$f":"SUM(Y111:Y119)","v":0}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":125},"BEP Asset Account"]
[{"$f":"ROW()","v":126},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"U126-1","v":56},55,54,53,52,51,50,49]
[{"$f":"ROW()","v":127},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S131","v":0},{"$f":"T131","v":22.638368259464677},{"$f":"U131","v":22.241203904035473},{"$f":"V131","v":21.844039548606268},{"$f":"W131","v":21.446875193177064},{"$f":"X131","v":21.04971083774786},20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042]
[{"$f":"ROW()","v":128},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$435","v":22.638368259464677}]
[{"$f":"ROW()","v":129},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U443","v":0},{"$f":"Inputs!V443","v":0},{"$f":"Inputs!W443","v":0},{"$f":"Inputs!X443","v":0},{"$f":"Inputs!Y443","v":0},{"$f":"Inputs!Z443","v":0},{"$f":"Inputs!AA443","v":0},{"$f":"Inputs!AB443","v":0},{"$f":"Inputs!AC443","v":0}]
[{"$f":"ROW()","v":130},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T439","v":0},{"$f":"Inputs!U439","v":-0.39716435542920492},{"$f":"Inputs!V439","v":-0.39716435542920492},{"$f":"Inputs!W439","v":-0.39716435542920492},{"$f":"Inputs!X439","v":-0.39716435542920492},{"$f":"-Y127/Y126","v":-0.39716435542920492},-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492]
[{"$f":"ROW()","v":131},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T127:T130)","v":22.638368259464677},{"$f":"SUM(U127:U130)","v":22.241203904035473},{"$f":"SUM(V127:V130)","v":21.844039548606268},{"$f":"SUM(W127:W130)","v":21.446875193177064},{"$f":"SUM(X127:X130)","v":21.04971083774786},{"$f":"SUM(Y127:Y130)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838]
[{"$f":"ROW()","v":132}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":135},"Life",null,null,null,null,null,null,"Life"]
[{"$f":"ROW()","v":136},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D46","v":54.5},{"$f":"MAX(I136-1,0)","v":53.5},{"$f":"MAX(J136-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5]
[{"$f":"ROW()","v":137},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D47","v":19.600731411113347},{"$f":"MAX(I137-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0]
[{"$f":"ROW()","v":138},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D48","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448]
[{"$f":"ROW()","v":139},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D49","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0]
[{"$f":"ROW()","v":140},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,"Non-Depreciable"]
[{"$f":"ROW()","v":144},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},"Opening Value"]
[{"$f":"ROW()","v":147},null,"Pipeline",null,null,null,null,null,{"$f":"H180","v":2126.0820833524672},2087.0714029239816,2048.0607224954961,2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,1696.9645986391261,1657.9539182106405,1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,1462.9005160682127,1423.8898356397272,1384.8791552112416,1345.868474782756]
[{"$f":"ROW()","v":148},null,"Compression",null,null,null,null,null,356.16354211525584,337.14200349727417,318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,131.1606438875173,113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,0]
[{"$f":"ROW()","v":149},null,"Metering",null,null,null,null,null,29.208194450085685,28.439662218642731,27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,20.065628876518943,19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851]
[{"$f":"ROW()","v":150},null,"Other Depreciable",null,null,null,null,null,80.216594847946851,75.455966073587987,70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,20.833049404574425,16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,0]
[{"$f":"ROW()","v":151},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,"Non-Depreciable",null,null,null,null,null,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":155},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Total",null,null,null,null,null,{"$f":"SUM(I147:I155)","v":2608.9030599474531},{"$f":"SUM(J147:J155)","v":2545.3416798951844},2481.7802998429152,2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,1538.360558692809,1481.3378328614313,1424.3151070300539,1374.1822214205815]
[{"$f":"ROW()","v":157},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":158},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I269","v":0},{"$f":"-Inputs!J269","v":0},{"$f":"-Inputs!K269","v":0},{"$f":"-Inputs!L269","v":0},{"$f":"-Inputs!M269","v":0},{"$f":"-Inputs!N269","v":0},{"$f":"-Inputs!O269","v":0},{"$f":"-Inputs!P269","v":0},{"$f":"-Inputs!Q269","v":0},{"$f":"-Inputs!R269","v":0},{"$f":"-Inputs!S269","v":0},{"$f":"-Inputs!T269","v":0},{"$f":"-Inputs!U269","v":0},{"$f":"-Inputs!V269","v":0},{"$f":"-Inputs!W269","v":0},{"$f":"-Inputs!X269","v":0},{"$f":"-Inputs!Y269","v":0},{"$f":"-Inputs!Z269","v":0},{"$f":"-Inputs!AA269","v":0},{"$f":"-Inputs!AB269","v":0},{"$f":"-Inputs!AC269","v":0}]
[{"$f":"ROW()","v":159},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I270","v":0},{"$f":"-Inputs!J270","v":0},{"$f":"-Inputs!K270","v":0},{"$f":"-Inputs!L270","v":0},{"$f":"-Inputs!M270","v":0},{"$f":"-Inputs!N270","v":-5.3597588925261999},{"$f":"-Inputs!O270","v":0},{"$f":"-Inputs!P270","v":0},{"$f":"-Inputs!Q270","v":0},{"$f":"-Inputs!R270","v":0},{"$f":"-Inputs!S270","v":0},{"$f":"-Inputs!T270","v":-1.1277638623007835E-3},{"$f":"-Inputs!U270","v":0},{"$f":"-Inputs!V270","v":0},{"$f":"-Inputs!W270","v":0},{"$f":"-Inputs!X270","v":0},{"$f":"-Inputs!Y270","v":0},{"$f":"-Inputs!Z270","v":0},{"$f":"-Inputs!AA270","v":0},{"$f":"-Inputs!AB270","v":0},{"$f":"-Inputs!AC270","v":0}]
[{"$f":"ROW()","v":160},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I271","v":0},{"$f":"-Inputs!J271","v":0},{"$f":"-Inputs!K271","v":0},{"$f":"-Inputs!L271","v":0},{"$f":"-Inputs!M271","v":0},{"$f":"-Inputs!N271","v":0},{"$f":"-Inputs!O271","v":0},{"$f":"-Inputs!P271","v":0},{"$f":"-Inputs!Q271","v":0},{"$f":"-Inputs!R271","v":0},{"$f":"-Inputs!S271","v":0},{"$f":"-Inputs!T271","v":0},{"$f":"-Inputs!U271","v":0},{"$f":"-Inputs!V271","v":0},{"$f":"-Inputs!W271","v":-2.7851286308532393E-2},{"$f":"-Inputs!X271","v":0},{"$f":"-Inputs!Y271","v":0},{"$f":"-Inputs!Z271","v":0},{"$f":"-Inputs!AA271","v":0},{"$f":"-Inputs!AB271","v":0},{"$f":"-Inputs!AC271","v":0}]
[{"$f":"ROW()","v":161},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":-9.6111702345292427E-2},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":-4.2045453370522311E-2},{"$f":"-Inputs!Q272","v":-3.1770332021406875E-2},{"$f":"-Inputs!R272","v":-0.10144501274603727},{"$f":"-Inputs!S272","v":-1.3294585694912096E-2},{"$f":"-Inputs!T272","v":-2.0199941052602277},{"$f":"-Inputs!U272","v":-2.8598221270247817E-2},{"$f":"-Inputs!V272","v":-3.8651759549269513E-2},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"-Inputs!AC272","v":0}]
[{"$f":"ROW()","v":162},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":0},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":0},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"-Inputs!AC273","v":0}]
[{"$f":"ROW()","v":163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":0},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"-Inputs!AC274","v":0}]
[{"$f":"ROW()","v":164},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":0},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":0},{"$f":"-Inputs!Q275","v":0},{"$f":"-Inputs!R275","v":0},{"$f":"-Inputs!S275","v":0},{"$f":"-Inputs!T275","v":0},{"$f":"-Inputs!U275","v":0},{"$f":"-Inputs!V275","v":0},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"-Inputs!AC275","v":0}]
[{"$f":"ROW()","v":165},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":-2.9045933596697231},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"-Inputs!AC276","v":0}]
[{"$f":"ROW()","v":166},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"-Inputs!AC277","v":0}]
[{"$f":"ROW()","v":167},null,"Total",null,null,null,null,null,{"$f":"SUM(I158:I166)","v":0},0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-2.0211218691225286,-2.8598221270247817E-2,-3.8651759549269513E-2,-2.7851286308532393E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":168},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z150/($H172-(Z$8-1))","v":0}]
[{"$f":"ROW()","v":169},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I212","v":-39.010680428485635},{"$f":"-Inputs!J212","v":-39.010680428485635},{"$f":"-Inputs!K212","v":-39.010680428485635},{"$f":"-Inputs!L212","v":-39.010680428485635},{"$f":"-Inputs!M212","v":-39.010680428485635},{"$f":"-Inputs!N212","v":-39.010680428485628},{"$f":"-Inputs!O212","v":-39.010680428485628},{"$f":"-Inputs!P212","v":-39.010680428485628},{"$f":"-Inputs!Q212","v":-39.010680428485628},{"$f":"-Inputs!R212","v":-39.010680428485628},{"$f":"-Inputs!S212","v":-39.010680428485628},{"$f":"-Inputs!T212","v":-39.010680428485621},{"$f":"-Inputs!U212","v":-39.010680428485621},{"$f":"-Inputs!V212","v":-39.010680428485621},{"$f":"-Inputs!W212","v":-39.010680428485607},{"$f":"-Inputs!X212","v":-39.010680428485607},{"$f":"-Inputs!Y212","v":-39.0106804284856},{"$f":"-Inputs!Z212","v":-39.010680428485614},{"$f":"-Inputs!AA212","v":-39.010680428485614},{"$f":"-Inputs!AB212","v":-39.010680428485614},{"$f":"-Inputs!AC212","v":-39.0106804284856}]
[{"$f":"ROW()","v":170},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I213","v":-19.021538617981687},{"$f":"-Inputs!J213","v":-19.021538617981687},{"$f":"-Inputs!K213","v":-19.021538617981687},{"$f":"-Inputs!L213","v":-19.021538617981687},{"$f":"-Inputs!M213","v":-19.021538617981687},{"$f":"-Inputs!N213","v":-17.879641894285147},{"$f":"-Inputs!O213","v":-17.879641894285147},{"$f":"-Inputs!P213","v":-17.879641894285147},{"$f":"-Inputs!Q213","v":-17.879641894285147},{"$f":"-Inputs!R213","v":-17.879641894285147},{"$f":"-Inputs!S213","v":-17.879641894285147},{"$f":"-Inputs!T213","v":-17.256467115730779},{"$f":"-Inputs!U213","v":-17.256467115730779},{"$f":"-Inputs!V213","v":-17.256467115730782},{"$f":"-Inputs!W213","v":-17.256467115730782},{"$f":"-Inputs!X213","v":-17.256467115730782},{"$f":"-Inputs!Y213","v":-17.256153911624853},{"$f":"-Inputs!Z213","v":-17.25615391162485},{"$f":"-Inputs!AA213","v":-17.256153911624853},{"$f":"-Inputs!AB213","v":-10.366313689719616},{"$f":"-Inputs!AC213","v":0}]
[{"$f":"ROW()","v":171},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I214","v":-0.76853223144295235},{"$f":"-Inputs!J214","v":-0.76853223144295235},{"$f":"-Inputs!K214","v":-0.76853223144295235},{"$f":"-Inputs!L214","v":-0.76853223144295235},{"$f":"-Inputs!M214","v":-0.76853223144295235},{"$f":"-Inputs!N214","v":-0.75712920233599545},{"$f":"-Inputs!O214","v":-0.75712920233599545},{"$f":"-Inputs!P214","v":-0.75712920233599545},{"$f":"-Inputs!Q214","v":-0.75712920233599545},{"$f":"-Inputs!R214","v":-0.75712920233599545},{"$f":"-Inputs!S214","v":-0.75712920233599545},{"$f":"-Inputs!T214","v":-0.7571292023359959},{"$f":"-Inputs!U214","v":-0.7571292023359959},{"$f":"-Inputs!V214","v":-0.75712920233599601},{"$f":"-Inputs!W214","v":-0.7571292023359959},{"$f":"-Inputs!X214","v":-0.7571292023359959},{"$f":"-Inputs!Y214","v":-0.75589149126714361},{"$f":"-Inputs!Z214","v":-0.75589149126714361},{"$f":"-Inputs!AA214","v":-0.75589149126714361},{"$f":"-Inputs!AB214","v":-0.75589149126714361},{"$f":"-Inputs!AC214","v":-0.75589149126714361}]
[{"$f":"ROW()","v":172},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I215","v":-4.760628774358862},{"$f":"-Inputs!J215","v":-4.760628774358862},{"$f":"-Inputs!K215","v":-4.760628774358862},{"$f":"-Inputs!L215","v":-4.760628774358862},{"$f":"-Inputs!M215","v":-4.760628774358862},{"$f":"-Inputs!N215","v":-4.760628774358862},{"$f":"-Inputs!O215","v":-4.760628774358862},{"$f":"-Inputs!P215","v":-4.760628774358862},{"$f":"-Inputs!Q215","v":-4.760628774358862},{"$f":"-Inputs!R215","v":-4.760628774358862},{"$f":"-Inputs!S215","v":-4.760628774358862},{"$f":"-Inputs!T215","v":-4.7119677339865209},{"$f":"-Inputs!U215","v":-4.7119677339865209},{"$f":"-Inputs!V215","v":-4.71196773398652},{"$f":"-Inputs!W215","v":-4.71196773398652},{"$f":"-Inputs!X215","v":-4.7119677339865209},{"$f":"-Inputs!Y215","v":-1.9179284878088236},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"-Inputs!AC215","v":0}]
[{"$f":"ROW()","v":173},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"-Inputs!AC216","v":0}]
[{"$f":"ROW()","v":174},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"-Inputs!AC217","v":0}]
[{"$f":"ROW()","v":175},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"-Inputs!AC218","v":0}]
[{"$f":"ROW()","v":176},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"-Inputs!AC219","v":0}]
[{"$f":"ROW()","v":177},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I220","v":0},{"$f":"-Inputs!J220","v":0},{"$f":"-Inputs!K220","v":0},{"$f":"-Inputs!L220","v":0},{"$f":"-Inputs!M220","v":0},{"$f":"-Inputs!N220","v":0},{"$f":"-Inputs!O220","v":0},{"$f":"-Inputs!P220","v":0},{"$f":"-Inputs!Q220","v":0},{"$f":"-Inputs!R220","v":0},{"$f":"-Inputs!S220","v":0},{"$f":"-Inputs!T220","v":0},{"$f":"-Inputs!U220","v":0},{"$f":"-Inputs!V220","v":0},{"$f":"-Inputs!W220","v":0},{"$f":"-Inputs!X220","v":0},{"$f":"-Inputs!Y220","v":0},{"$f":"-Inputs!Z220","v":0},{"$f":"-Inputs!AA220","v":0},{"$f":"-Inputs!AB220","v":0},{"$f":"-Inputs!AC220","v":0}]
[{"$f":"ROW()","v":178},null,"Total",null,null,null,null,null,{"$f":"SUM(I169:I177)","v":-63.561380052269136},-63.561380052269136,-63.561380052269136,-63.561380052269136,-63.561380052269136,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-61.736244480538915,-61.736244480538915,-61.736244480538915,-61.7362444805389,-61.7362444805389,-58.940654319186415,-57.022725831377606,-57.022725831377606,-50.132885609472375,-39.766571919752742]
[{"$f":"ROW()","v":179},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I178+Inputs!I221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J178+Inputs!J221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K178+Inputs!K221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L178+Inputs!L221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M178+Inputs!M221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N178+Inputs!N221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O178+Inputs!O221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P178+Inputs!P221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q178+Inputs!Q221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R178+Inputs!R221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S178+Inputs!S221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T178+Inputs!T221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U178+Inputs!U221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V178+Inputs!V221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W178+Inputs!W221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X178+Inputs!X221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y178+Inputs!Y221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z178+Inputs!Z221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA178+Inputs!AA221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB178+Inputs!AB221,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC178+Inputs!AC221,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":180},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H146","v":2126.0820833524672},{"$f":"I147+I158+I169","v":2087.0714029239816},{"$f":"J147+J158+J169","v":2048.0607224954961},2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,{"$f":"(S147+S158+S169-S191)*(S147+S158+S169-S191>0)","v":1696.9645986391261},{"$f":"T147+T158+T169","v":1657.9539182106405},1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,{"$f":"Y147+Y158+Y169","v":1462.9005160682127},1423.8898356397272,1384.8791552112416,1345.868474782756,1306.8577943542705]
[{"$f":"ROW()","v":181},null,"Compression",null,null,null,null,{"$f":"Inputs!H147","v":356.16354211525584},{"$f":"I148+I159+I170","v":337.14200349727417},318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,{"$f":"(S148+S159+S170-S192)*(S148+S159+S170-S192>0)","v":148.41823876711038},131.1606438875173,113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,0,0]
[{"$f":"ROW()","v":182},null,"Metering",null,null,null,null,{"$f":"Inputs!H148","v":29.208194450085685},{"$f":"I149+I160+I171","v":28.439662218642731},27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,{"$f":"(S149+S160+S171-S193)*(S149+S160+S171-S193>0)","v":20.822758078854939},20.065628876518943,19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851,13.229803324530707]
[{"$f":"ROW()","v":183},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H149","v":80.216594847946851},{"$f":"I150+I161+I172","v":75.455966073587987},70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,{"$f":"(S150+S161+S172-S194)*(S150+S161+S172-S194>0)","v":27.565011243821175},20.833049404574425,16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,0,0]
[{"$f":"ROW()","v":184},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H150","v":0},{"$f":"I151+I162+I173","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S151+S162+S173-S195)*(S151+S162+S173-S195>0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H153","v":17.232645181697418},{"$f":"I154+I165+I176","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"(S154+S165+S176-S198)*(S154+S165+S176-S198>0)","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":188},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H154","v":0},{"$f":"I155+I166+I177","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S155+S166+S177-S199)*(S155+S166+S177-S199>0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},null,"Total",null,null,null,null,{"$f":"SUM(H180:H188)","v":2608.9030599474531},2545.3416798951844,{"$f":"SUM(J180:J188)","v":2481.7802998429152},2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,1538.360558692809,1481.3378328614313,1424.3151070300539,1374.1822214205815,1334.4156495008287]
[{"$f":"ROW()","v":190},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H189-Inputs!H177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I189-Inputs!I177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J189-Inputs!J177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K189-Inputs!K177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L189-Inputs!L177,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M189-Inputs!M177,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":191},null,"Pipeline",null,null,null,null,{"$f":"H189-Inputs!H177","v":0},{"$f":"I189-Inputs!I177","v":0},{"$f":"J189-Inputs!J177","v":0},{"$f":"K189-Inputs!K177","v":0},{"$f":"L189-Inputs!L177","v":0},{"$f":"M189-Inputs!M177","v":0},null,null,null,null,null,{"$f":"(S147+S158+S169)*(S147+S158+S169<0)","v":0}]
[{"$f":"ROW()","v":192},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S148+S159+S170)*(S148+S159+S170<0)","v":0}]
[{"$f":"ROW()","v":193},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S149+S160+S171)*(S149+S160+S171<0)","v":0}]
[{"$f":"ROW()","v":194},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S150+S161+S172)*(S150+S161+S172<0)","v":0}]
[{"$f":"ROW()","v":195},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":196},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":197},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S154+S165+S176)*(S154+S165+S176<0)","v":0}]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S166+S177)*(S155+S166+S177<0)","v":0}]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S191:S198)","v":0}]
[{"$f":"ROW()","v":201}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[{"$f":"ROW()","v":204},"Opening Value"]
[{"$f":"ROW()","v":205},null,"Pipeline",null,null,null,null,null,{"$f":"I285+I364+I443+I522+I601+I680+I759+I838+I917+I996+I1075+I1154+I1233+I1312+I1391+I1470","v":0},2.2078668947161644,2.243957107309793,2.322624641850787,2.3017843398856477,3.1580540457198567,13.422155232059534,322.07898347713655,323.31980142763132,938.91846192052276,927.90519952080967,{"$f":"S249","v":1519.1184066047401},1550.5693889645743,1544.60058139172,1527.1280265078183,1505.0178247015281,1485.0427481675254,1461.6411576896221,1438.183266538163,1414.773531175558,1391.2612684800454]
[{"$f":"ROW()","v":206},null,"Compression",null,null,null,null,null,0,-3.1753727931607933,-1.1820892332175683,-1.3552570351829687,-2.0707666378864253,-2.4594392162241689,54.707151950322626,261.0788599809722,257.89330725904006,408.54403841435453,397.6855803766947,470.14913429951008,486.3549742360488,476.9402510706642,463.96909751938625,448.09187509679793,433.56728190687795,416.78799254855221,401.67668250177951,384.14111555893231,365.29780323881579]
[{"$f":"ROW()","v":207},null,"Metering",null,null,null,null,null,0,0.90948664436992821,1.7419763411260698,2.2762939492637466,2.2264601964569324,4.6032568959867319,4.5109897784752597,4.3865534326049822,4.2270224983392923,4.0631046299299802,3.9930656465646663,9.8949534158579731,10.089379847955502,11.970829426001821,12.791538699266424,11.986059695841526,15.545850685924956,20.045327193857098,23.237528893313577,29.609493825570521,35.238563234044165]
[{"$f":"ROW()","v":208},null,"Other Depreciable",null,null,null,null,null,0,8.1069974085398506,9.9375393787331241,10.494104458999704,10.953138621817468,11.086242784488594,15.503212634953259,15.901900713142188,17.898751650806069,24.103955324930034,23.63129460433343,107.68011586941026,160.75076774885846,160.34294795368541,162.93447371400921,163.45625966840382,167.93115633989549,165.92166564432171,164.06574282060592,158.92423340120303,154.40180740281232]
[{"$f":"ROW()","v":209},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5771588221056043,5.0836564481544979,8.9198566570265214,11.925583002887619]
[{"$f":"ROW()","v":210},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87801685579262423,2.4452977410095444,7.3498440651554224,14.845347809322719]
[{"$f":"ROW()","v":211},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4905628211839241,11.90912556118478,14.823507836652819,21.092985624866081]
[{"$f":"ROW()","v":212},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,5.7366729555718914,5.717684101912015,5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":213},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15]
[{"$f":"ROW()","v":214},null,"Total",null,null,null,null,null,{"$f":"SUM(I205:I213)","v":0},{"$f":"SUM(J205:J213)","v":8.04897815446515},12.741383593951419,13.737766014931269,13.410616520273622,16.388114509971011,88.143509595810684,603.285312227041,605.51896633646879,1379.5907310008245,1357.9912447637439,2112.5792831450904,2213.482194899349,2199.5278575364823,2172.705528256487,2134.4350628605393,2107.9668958998341,2079.2883505345644,2052.5477694633396,2024.4880514792278,2000.009827751923]
[{"$f":"ROW()","v":215},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ABS(I214-(I294+I373+I452+I531+I610+I689+I768+I847+I926+I1005+I1084+I1163+I1242+I1321+I1400+I1479+I1558+I1637+I1716+I1795+I1874+I1953+I2032+I2111+I2190+I2269))<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":216},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I662","v":2.2078668947161644},{"$f":"Inputs!J662","v":4.6429644075447786E-2},{"$f":"Inputs!K662","v":9.5739619080742119E-2},{"$f":"Inputs!L662","v":3.0922514440645993E-5},{"$f":"Inputs!M662","v":0.88574910815214025},{"$f":"Inputs!N662","v":10.310327131890235},{"$f":"Inputs!O662","v":308.79470604469054},{"$f":"Inputs!P662","v":1.4956777114263506},{"$f":"Inputs!Q662","v":621.03179970422048},{"$f":"Inputs!R662","v":0},{"$f":"Inputs!S662","v":588.17872893805281},{"$f":"Inputs!T662","v":53.692685082073396},{"$f":"Inputs!U662","v":16.639539684858828},{"$f":"Inputs!V662","v":5.2018178385339553},{"$f":"Inputs!W662","v":0.63542696963181911},{"$f":"Inputs!X662","v":2.7793842196678966},{"$f":"Inputs!Y710","v":0},{"$f":"Inputs!Z710","v":0},{"$f":"Inputs!AA710","v":8.6297307546749663E-2},{"$f":"Inputs!AB710","v":8.8731049311209335E-3},{"$f":"Inputs!AC710","v":0.23772212948907476}]
[{"$f":"ROW()","v":217},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I663","v":-3.1753727931607933},{"$f":"Inputs!J663","v":2.0471447844066564},{"$f":"Inputs!K663","v":0.12475209584795395},{"$f":"Inputs!L663","v":-0.16792048732523865},{"$f":"Inputs!M663","v":0.26158949617389032},{"$f":"Inputs!N663","v":57.166591166546795},{"$f":"Inputs!O663","v":206.46519524176287},{"$f":"Inputs!P663","v":0.17707028267993824},{"$f":"Inputs!Q663","v":159.58861671239279},{"$f":"Inputs!R663","v":0},{"$f":"Inputs!S663","v":62.737297109001865},{"$f":"Inputs!T663","v":33.727231552351924},{"$f":"Inputs!U663","v":9.4510169977188045},{"$f":"Inputs!V663","v":6.1572759259249343},{"$f":"Inputs!W663","v":3.3333187234695147},{"$f":"Inputs!X663","v":4.7976710455350542},{"$f":"Inputs!Y711","v":2.5323744524389498},{"$f":"Inputs!Z711","v":4.758259872962574},{"$f":"Inputs!AA711","v":2.882253760732961},{"$f":"Inputs!AB711","v":1.9942828799758823},{"$f":"Inputs!AC711","v":2.5067039866975627}]
[{"$f":"ROW()","v":218},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I664","v":0.90948664436992821},{"$f":"Inputs!J664","v":0.8324896967561416},{"$f":"Inputs!K664","v":0.53600077140215929},{"$f":"Inputs!L664","v":-4.6467426277849805E-2},{"$f":"Inputs!M664","v":2.3818461893232468},{"$f":"Inputs!N664","v":0},{"$f":"Inputs!O664","v":0},{"$f":"Inputs!P664","v":0},{"$f":"Inputs!Q664","v":0},{"$f":"Inputs!R664","v":9.3878885043999494E-2},{"$f":"Inputs!S664","v":5.7088458415070837},{"$f":"Inputs!T664","v":0.40706012947745063},{"$f":"Inputs!U664","v":2.107275127999475},{"$f":"Inputs!V664","v":1.0581865170467977},{"$f":"Inputs!W664","v":1.3066475006903555},{"$f":"Inputs!X664","v":3.9247574039298896},{"$f":"Inputs!Y712","v":3.4776618052708952},{"$f":"Inputs!Z712","v":3.6459885197162674},{"$f":"Inputs!AA712","v":6.8832941714297275},{"$f":"Inputs!AB712","v":6.1586291630169052},{"$f":"Inputs!AC712","v":6.8130150728039078}]
[{"$f":"ROW()","v":219},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I665","v":8.1069974085398506},{"$f":"Inputs!J665","v":2.1145477183535752},{"$f":"Inputs!K665","v":1.1230617296491476},{"$f":"Inputs!L665","v":1.3464539412949426},{"$f":"Inputs!M665","v":1.2853416280935113},{"$f":"Inputs!N665","v":4.8828499313290319},{"$f":"Inputs!O665","v":1.0551464664516688},{"$f":"Inputs!P665","v":2.8044110259624313},{"$f":"Inputs!Q665","v":7.0883165171182378},{"$f":"Inputs!R665","v":0.67075011034032683},{"$f":"Inputs!S665","v":85.501770278362699},{"$f":"Inputs!T665","v":59.873209677387386},{"$f":"Inputs!U665","v":6.8990096637652529},{"$f":"Inputs!V665","v":10.407568779931138},{"$f":"Inputs!W665","v":8.1482738427283614},{"$f":"Inputs!X665","v":12.578861432546125},{"$f":"Inputs!Y713","v":2.3803786464575376},{"$f":"Inputs!Z713","v":4.9579054901373523},{"$f":"Inputs!AA713","v":1.7668983321732894},{"$f":"Inputs!AB713","v":2.4787885805067194},{"$f":"Inputs!AC713","v":5.1742497546239035}]
[{"$f":"ROW()","v":220},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I666","v":0},{"$f":"Inputs!J666","v":0},{"$f":"Inputs!K666","v":0},{"$f":"Inputs!L666","v":0},{"$f":"Inputs!M666","v":0},{"$f":"Inputs!N666","v":0},{"$f":"Inputs!O666","v":0},{"$f":"Inputs!P666","v":0},{"$f":"Inputs!Q666","v":0},{"$f":"Inputs!R666","v":0},{"$f":"Inputs!S666","v":0},{"$f":"Inputs!T666","v":0},{"$f":"Inputs!U666","v":0},{"$f":"Inputs!V666","v":0},{"$f":"Inputs!W666","v":0},{"$f":"Inputs!X666","v":0},{"$f":"Inputs!Y714","v":2.5771588221056043},{"$f":"Inputs!Z714","v":2.5064976260488931},{"$f":"Inputs!AA714","v":3.8362002088720226},{"$f":"Inputs!AB714","v":3.0057263458610977},{"$f":"Inputs!AC714","v":1.5490378590920013}]
[{"$f":"ROW()","v":221},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I667","v":0},{"$f":"Inputs!J667","v":0},{"$f":"Inputs!K667","v":0},{"$f":"Inputs!L667","v":0},{"$f":"Inputs!M667","v":0},{"$f":"Inputs!N667","v":0},{"$f":"Inputs!O667","v":0},{"$f":"Inputs!P667","v":0},{"$f":"Inputs!Q667","v":0},{"$f":"Inputs!R667","v":0},{"$f":"Inputs!S667","v":0},{"$f":"Inputs!T667","v":0},{"$f":"Inputs!U667","v":0},{"$f":"Inputs!V667","v":0},{"$f":"Inputs!W667","v":0},{"$f":"Inputs!X667","v":0},{"$f":"Inputs!Y715","v":0.87801685579262423},{"$f":"Inputs!Z715","v":1.56728088521692},{"$f":"Inputs!AA715","v":4.904546324145878},{"$f":"Inputs!AB715","v":7.4955037441672969},{"$f":"Inputs!AC715","v":4.3183590459455585}]
[{"$f":"ROW()","v":222},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I668","v":0},{"$f":"Inputs!J668","v":0},{"$f":"Inputs!K668","v":0},{"$f":"Inputs!L668","v":0},{"$f":"Inputs!M668","v":0},{"$f":"Inputs!N668","v":0},{"$f":"Inputs!O668","v":0},{"$f":"Inputs!P668","v":0},{"$f":"Inputs!Q668","v":0},{"$f":"Inputs!R668","v":0},{"$f":"Inputs!S668","v":0},{"$f":"Inputs!T668","v":0},{"$f":"Inputs!U668","v":0},{"$f":"Inputs!V668","v":0},{"$f":"Inputs!W668","v":0},{"$f":"Inputs!X668","v":0},{"$f":"Inputs!Y716","v":5.4905628211839241},{"$f":"Inputs!Z716","v":6.4185627400008567},{"$f":"Inputs!AA716","v":2.9143822754680384},{"$f":"Inputs!AB716","v":6.2694777882132602},{"$f":"Inputs!AC716","v":5.7127156675049013}]
[{"$f":"ROW()","v":223},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I669","v":0},{"$f":"Inputs!J669","v":0},{"$f":"Inputs!K669","v":0},{"$f":"Inputs!L669","v":0},{"$f":"Inputs!M669","v":0},{"$f":"Inputs!N669","v":0},{"$f":"Inputs!O669","v":-0.16098537681492889},{"$f":"Inputs!P669","v":2.341068877467114},{"$f":"Inputs!Q669","v":1.7810872104348701},{"$f":"Inputs!R669","v":0.81493390425445578},{"$f":"Inputs!S669","v":0.79958296341545154},{"$f":"Inputs!T669","v":-1.8988853659876667E-2},{"$f":"Inputs!U669","v":-4.4436407500771428E-2},{"$f":"Inputs!V669","v":0.20914412159572479},{"$f":"Inputs!W669","v":6.5188196141019645E-4},{"$f":"Inputs!X669","v":-3.1848983579329236E-3},{"$f":"Inputs!Y717","v":0},{"$f":"Inputs!Z717","v":0},{"$f":"Inputs!AA717","v":0},{"$f":"Inputs!AB717","v":0},{"$f":"Inputs!AC717","v":0}]
[{"$f":"ROW()","v":224},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I670","v":0},{"$f":"Inputs!J670","v":0},{"$f":"Inputs!K670","v":0},{"$f":"Inputs!L670","v":0},{"$f":"Inputs!M670","v":0},{"$f":"Inputs!N670","v":0},{"$f":"Inputs!O670","v":0},{"$f":"Inputs!P670","v":0},{"$f":"Inputs!Q670","v":0},{"$f":"Inputs!R670","v":0},{"$f":"Inputs!S670","v":0},{"$f":"Inputs!T670","v":0},{"$f":"Inputs!U670","v":0},{"$f":"Inputs!V670","v":0},{"$f":"Inputs!W670","v":0},{"$f":"Inputs!X670","v":0},{"$f":"Inputs!Y718","v":0},{"$f":"Inputs!Z718","v":0},{"$f":"Inputs!AA718","v":0},{"$f":"Inputs!AB718","v":0},{"$f":"Inputs!AC718","v":0}]
[{"$f":"ROW()","v":225},null,"Total",null,null,null,null,null,{"$f":"SUM(I216:I224)","v":8.04897815446515},5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763029,35.052405066841594,23.03399318303255,13.424318918481461,24.077489203321033,17.336153403249536,23.854495134082867,23.273872380368669,27.411281606672283,26.31180351615691]
[{"$f":"ROW()","v":226},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I225-Inputs!I671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J225-Inputs!J671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K225-Inputs!K671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L225-Inputs!L671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M225-Inputs!M671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N225-Inputs!N671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O225-Inputs!O671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P225-Inputs!P671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q225-Inputs!Q671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R225-Inputs!R671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S225-Inputs!S671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T225-Inputs!T671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U225-Inputs!U671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V225-Inputs!V671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W225-Inputs!W671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X225-Inputs!X671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y225-Inputs!Y671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z225-Inputs!Z671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA225-Inputs!AA671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB225-Inputs!AB671,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC225-Inputs!AC671,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":227},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I2908","v":0},{"$f":"-Inputs!J2908","v":0},{"$f":"-Inputs!K2908","v":0},{"$f":"-Inputs!L2908","v":0},{"$f":"-Inputs!M2908","v":0},{"$f":"-Inputs!N2908","v":0},{"$f":"-Inputs!O2908","v":0},{"$f":"-Inputs!P2908","v":0},{"$f":"-Inputs!Q2908","v":0},{"$f":"-Inputs!R2908","v":0},{"$f":"-Inputs!S2908","v":0},{"$f":"-Inputs!T2908","v":0},{"$f":"-Inputs!U2908","v":0},{"$f":"-Inputs!V2908","v":0},{"$f":"-Inputs!W2908","v":0},{"$f":"-Inputs!X2908","v":0},{"$f":"-Inputs!Y3152","v":0},{"$f":"-Inputs!Z3152","v":0},{"$f":"-Inputs!AA3152","v":0},{"$f":"-Inputs!AB3152","v":0},{"$f":"-Inputs!AC3152","v":0}]
[{"$f":"ROW()","v":228},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I2909","v":0},{"$f":"-Inputs!J2909","v":0},{"$f":"-Inputs!K2909","v":0},{"$f":"-Inputs!L2909","v":0},{"$f":"-Inputs!M2909","v":0},{"$f":"-Inputs!N2909","v":0},{"$f":"-Inputs!O2909","v":0},{"$f":"-Inputs!P2909","v":0},{"$f":"-Inputs!Q2909","v":0},{"$f":"-Inputs!R2909","v":0},{"$f":"-Inputs!S2909","v":0},{"$f":"-Inputs!T2909","v":-8.8230266928635406E-2},{"$f":"-Inputs!U2909","v":0},{"$f":"-Inputs!V2909","v":0},{"$f":"-Inputs!W2909","v":0},{"$f":"-Inputs!X2909","v":0},{"$f":"-Inputs!Y3153","v":0},{"$f":"-Inputs!Z3153","v":0},{"$f":"-Inputs!AA3153","v":0},{"$f":"-Inputs!AB3153","v":0},{"$f":"-Inputs!AC3153","v":0}]
[{"$f":"ROW()","v":229},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I2910","v":0},{"$f":"-Inputs!J2910","v":0},{"$f":"-Inputs!K2910","v":0},{"$f":"-Inputs!L2910","v":0},{"$f":"-Inputs!M2910","v":0},{"$f":"-Inputs!N2910","v":0},{"$f":"-Inputs!O2910","v":0},{"$f":"-Inputs!P2910","v":0},{"$f":"-Inputs!Q2910","v":0},{"$f":"-Inputs!R2910","v":0},{"$f":"-Inputs!S2910","v":0},{"$f":"-Inputs!T2910","v":0},{"$f":"-Inputs!U2910","v":0},{"$f":"-Inputs!V2910","v":0},{"$f":"-Inputs!W2910","v":-1.8109046753009252},{"$f":"-Inputs!X2910","v":0},{"$f":"-Inputs!Y3154","v":0},{"$f":"-Inputs!Z3154","v":0},{"$f":"-Inputs!AA3154","v":0},{"$f":"-Inputs!AB3154","v":0},{"$f":"-Inputs!AC3154","v":0}]
[{"$f":"ROW()","v":230},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I2911","v":0},{"$f":"-Inputs!J2911","v":0},{"$f":"-Inputs!K2911","v":0},{"$f":"-Inputs!L2911","v":0},{"$f":"-Inputs!M2911","v":0},{"$f":"-Inputs!N2911","v":0},{"$f":"-Inputs!O2911","v":0},{"$f":"-Inputs!P2911","v":0},{"$f":"-Inputs!Q2911","v":0},{"$f":"-Inputs!R2911","v":0},{"$f":"-Inputs!S2911","v":0},{"$f":"-Inputs!T2911","v":-3.0379699858034046},{"$f":"-Inputs!U2911","v":-0.39436865741678612},{"$f":"-Inputs!V2911","v":-0.80394378950449108},{"$f":"-Inputs!W2911","v":-0.53835933521709589},{"$f":"-Inputs!X2911","v":-0.83576675869445149},{"$f":"-Inputs!Y3155","v":0},{"$f":"-Inputs!Z3155","v":0},{"$f":"-Inputs!AA3155","v":0},{"$f":"-Inputs!AB3155","v":0},{"$f":"-Inputs!AC3155","v":0}]
[{"$f":"ROW()","v":231},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I2912","v":0},{"$f":"-Inputs!J2912","v":0},{"$f":"-Inputs!K2912","v":0},{"$f":"-Inputs!L2912","v":0},{"$f":"-Inputs!M2912","v":0},{"$f":"-Inputs!N2912","v":0},{"$f":"-Inputs!O2912","v":0},{"$f":"-Inputs!P2912","v":0},{"$f":"-Inputs!Q2912","v":0},{"$f":"-Inputs!R2912","v":0},{"$f":"-Inputs!S2912","v":0},{"$f":"-Inputs!T2912","v":0},{"$f":"-Inputs!U2912","v":0},{"$f":"-Inputs!V2912","v":0},{"$f":"-Inputs!W2912","v":0},{"$f":"-Inputs!X2912","v":0},{"$f":"-Inputs!Y3156","v":0},{"$f":"-Inputs!Z3156","v":0},{"$f":"-Inputs!AA3156","v":0},{"$f":"-Inputs!AB3156","v":0},{"$f":"-Inputs!AC3156","v":0}]
[{"$f":"ROW()","v":232},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I2913","v":0},{"$f":"-Inputs!J2913","v":0},{"$f":"-Inputs!K2913","v":0},{"$f":"-Inputs!L2913","v":0},{"$f":"-Inputs!M2913","v":0},{"$f":"-Inputs!N2913","v":0},{"$f":"-Inputs!O2913","v":0},{"$f":"-Inputs!P2913","v":0},{"$f":"-Inputs!Q2913","v":0},{"$f":"-Inputs!R2913","v":0},{"$f":"-Inputs!S2913","v":0},{"$f":"-Inputs!T2913","v":0},{"$f":"-Inputs!U2913","v":0},{"$f":"-Inputs!V2913","v":0},{"$f":"-Inputs!W2913","v":0},{"$f":"-Inputs!X2913","v":0},{"$f":"-Inputs!Y3157","v":0},{"$f":"-Inputs!Z3157","v":0},{"$f":"-Inputs!AA3157","v":0},{"$f":"-Inputs!AB3157","v":0},{"$f":"-Inputs!AC3157","v":0}]
[{"$f":"ROW()","v":233},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I2914","v":0},{"$f":"-Inputs!J2914","v":0},{"$f":"-Inputs!K2914","v":0},{"$f":"-Inputs!L2914","v":0},{"$f":"-Inputs!M2914","v":0},{"$f":"-Inputs!N2914","v":0},{"$f":"-Inputs!O2914","v":0},{"$f":"-Inputs!P2914","v":0},{"$f":"-Inputs!Q2914","v":0},{"$f":"-Inputs!R2914","v":0},{"$f":"-Inputs!S2914","v":0},{"$f":"-Inputs!T2914","v":0},{"$f":"-Inputs!U2914","v":0},{"$f":"-Inputs!V2914","v":0},{"$f":"-Inputs!W2914","v":0},{"$f":"-Inputs!X2914","v":0},{"$f":"-Inputs!Y3158","v":0},{"$f":"-Inputs!Z3158","v":0},{"$f":"-Inputs!AA3158","v":0},{"$f":"-Inputs!AB3158","v":0},{"$f":"-Inputs!AC3158","v":0}]
[{"$f":"ROW()","v":234},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I2915","v":0},{"$f":"-Inputs!J2915","v":0},{"$f":"-Inputs!K2915","v":0},{"$f":"-Inputs!L2915","v":0},{"$f":"-Inputs!M2915","v":0},{"$f":"-Inputs!N2915","v":0},{"$f":"-Inputs!O2915","v":0},{"$f":"-Inputs!P2915","v":0},{"$f":"-Inputs!Q2915","v":0},{"$f":"-Inputs!R2915","v":0},{"$f":"-Inputs!S2915","v":0},{"$f":"-Inputs!T2915","v":0},{"$f":"-Inputs!U2915","v":0},{"$f":"-Inputs!V2915","v":0},{"$f":"-Inputs!W2915","v":0},{"$f":"-Inputs!X2915","v":0},{"$f":"-Inputs!Y3159","v":0},{"$f":"-Inputs!Z3159","v":0},{"$f":"-Inputs!AA3159","v":0},{"$f":"-Inputs!AB3159","v":0},{"$f":"-Inputs!AC3159","v":0}]
[{"$f":"ROW()","v":235},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I2916","v":0},{"$f":"-Inputs!J2916","v":0},{"$f":"-Inputs!K2916","v":0},{"$f":"-Inputs!L2916","v":0},{"$f":"-Inputs!M2916","v":0},{"$f":"-Inputs!N2916","v":0},{"$f":"-Inputs!O2916","v":0},{"$f":"-Inputs!P2916","v":0},{"$f":"-Inputs!Q2916","v":0},{"$f":"-Inputs!R2916","v":0},{"$f":"-Inputs!S2916","v":0},{"$f":"-Inputs!T2916","v":0},{"$f":"-Inputs!U2916","v":0},{"$f":"-Inputs!V2916","v":0},{"$f":"-Inputs!W2916","v":0},{"$f":"-Inputs!X2916","v":0},{"$f":"-Inputs!Y3160","v":0},{"$f":"-Inputs!Z3160","v":0},{"$f":"-Inputs!AA3160","v":0},{"$f":"-Inputs!AB3160","v":0},{"$f":"-Inputs!AC3160","v":0}]
[{"$f":"ROW()","v":236},null,"Total",null,null,null,null,null,{"$f":"SUM(I227:I235)","v":0},{"$f":"SUM(J227:J235)","v":0},0,0,0,0,0,0,0,0,0,-3.1262002527320401,-0.39436865741678612,-0.80394378950449108,-2.3492640105180209,-0.83576675869445149,0,0,0,0,0]
[{"$f":"ROW()","v":237},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I236-(I316+I395+I474+I553+I632+I711+I790+I869+I948+I1027+I1106+I1185+I1264+I1343+I1422+I1501+I1580+I1659+I1738+I1817+I1896),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J236-(J316+J395+J474+J553+J632+J711+J790+J869+J948+J1027+J1106+J1185+J1264+J1343+J1422+J1501+J1580+J1659+J1738+J1817+J1896),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":238},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1687","v":0},{"$f":"-Inputs!J1687","v":-1.0339431481819398E-2},{"$f":"-Inputs!K1687","v":-1.707208453974831E-2},{"$f":"-Inputs!L1687","v":-2.0871224479579627E-2},{"$f":"-Inputs!M1687","v":-2.9479402317931589E-2},{"$f":"-Inputs!N1687","v":-4.6225945550556216E-2},{"$f":"-Inputs!O1687","v":-0.13787779961353147},{"$f":"-Inputs!P1687","v":-0.25485976093157581},{"$f":"-Inputs!Q1687","v":-5.4331392113289416},{"$f":"-Inputs!R1687","v":-11.013262399713108},{"$f":"-Inputs!S1687","v":-12.715526838267332},{"$f":"-Inputs!T1687","v":-22.241702722239431},{"$f":"-Inputs!U1687","v":-22.608347257713181},{"$f":"-Inputs!V1687","v":-22.674372722435731},{"$f":"-Inputs!W1687","v":-22.745628775922015},{"$f":"-Inputs!X1687","v":-22.754460753670614},{"$f":"-Inputs!Y1687","v":-23.401590477903309},{"$f":"-Inputs!Z1687","v":-23.457891151459059},{"$f":"-Inputs!AA1687","v":-23.496032670151948},{"$f":"-Inputs!AB1687","v":-23.52113580044384},{"$f":"-Inputs!AC1687","v":-23.60348124775637}]
[{"$f":"ROW()","v":239},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1688","v":0},{"$f":"-Inputs!J1688","v":-5.3861224463431279E-2},{"$f":"-Inputs!K1688","v":-0.29791989781335432},{"$f":"-Inputs!L1688","v":-0.54758911537821797},{"$f":"-Inputs!M1688","v":-0.65026207451163387},{"$f":"-Inputs!N1688","v":0},{"$f":"-Inputs!O1688","v":-9.3487211113281524E-2},{"$f":"-Inputs!P1688","v":-3.3626230046121193},{"$f":"-Inputs!Q1688","v":-8.9378855570782481},{"$f":"-Inputs!R1688","v":-10.858458037659885},{"$f":"-Inputs!S1688","v":-10.877956505839347},{"$f":"-Inputs!T1688","v":-17.433161348884571},{"$f":"-Inputs!U1688","v":-18.865740163103414},{"$f":"-Inputs!V1688","v":-19.128429477202879},{"$f":"-Inputs!W1688","v":-19.210541146057828},{"$f":"-Inputs!X1688","v":-19.322264235455012},{"$f":"-Inputs!Y1688","v":-19.311663810764706},{"$f":"-Inputs!Z1688","v":-19.869569919735277},{"$f":"-Inputs!AA1688","v":-20.417820703580158},{"$f":"-Inputs!AB1688","v":-20.837595200092387},{"$f":"-Inputs!AC1688","v":-21.201103025007484}]
[{"$f":"ROW()","v":240},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1689","v":0},{"$f":"-Inputs!J1689","v":0},{"$f":"-Inputs!K1689","v":-1.6831632644822275E-3},{"$f":"-Inputs!L1689","v":-3.3663265289644549E-3},{"$f":"-Inputs!M1689","v":-5.0494897934466824E-3},{"$f":"-Inputs!N1689","v":-9.2267117511472513E-2},{"$f":"-Inputs!O1689","v":-0.12443634587027738},{"$f":"-Inputs!P1689","v":-0.1595309342656907},{"$f":"-Inputs!Q1689","v":-0.16391786840931327},{"$f":"-Inputs!R1689","v":-0.16391786840931327},{"$f":"-Inputs!S1689","v":-0.16391786840931327},{"$f":"-Inputs!T1689","v":-0.21263369737992074},{"$f":"-Inputs!U1689","v":-0.2258255499531564},{"$f":"-Inputs!V1689","v":-0.23747724378219376},{"$f":"-Inputs!W1689","v":-0.30122182881432702},{"$f":"-Inputs!X1689","v":-0.36496641384646028},{"$f":"-Inputs!Y1689","v":1.0218147026612461},{"$f":"-Inputs!Z1689","v":-0.45378682025978939},{"$f":"-Inputs!AA1689","v":-0.51132923917278306},{"$f":"-Inputs!AB1689","v":-0.52955975454326754},{"$f":"-Inputs!AC1689","v":-0.54347329564090174}]
[{"$f":"ROW()","v":241},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1690","v":0},{"$f":"-Inputs!J1690","v":-0.28400574816030111},{"$f":"-Inputs!K1690","v":-0.56649664938256827},{"$f":"-Inputs!L1690","v":-0.88741977847717957},{"$f":"-Inputs!M1690","v":-1.1522374654223833},{"$f":"-Inputs!N1690","v":-0.4658800808643675},{"$f":"-Inputs!O1690","v":-0.65645838826274172},{"$f":"-Inputs!P1690","v":-0.80756008829854908},{"$f":"-Inputs!Q1690","v":-0.88311284299427084},{"$f":"-Inputs!R1690","v":-1.143410830936928},{"$f":"-Inputs!S1690","v":-1.452949013285878},{"$f":"-Inputs!T1690","v":-3.7645878121357632},{"$f":"-Inputs!U1690","v":-6.9124608015215241},{"$f":"-Inputs!V1690","v":-7.012099230102824},{"$f":"-Inputs!W1690","v":-7.0881285531166682},{"$f":"-Inputs!X1690","v":-7.2681980023599833},{"$f":"-Inputs!Y1690","v":-4.3898693420313197},{"$f":"-Inputs!Z1690","v":-6.8138283138531381},{"$f":"-Inputs!AA1690","v":-6.908407751576199},{"$f":"-Inputs!AB1690","v":-7.0012145788974243},{"$f":"-Inputs!AC1690","v":-7.064123661146013}]
[{"$f":"ROW()","v":242},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1691","v":0},{"$f":"-Inputs!J1691","v":0},{"$f":"-Inputs!K1691","v":0},{"$f":"-Inputs!L1691","v":0},{"$f":"-Inputs!M1691","v":0},{"$f":"-Inputs!N1691","v":0},{"$f":"-Inputs!O1691","v":0},{"$f":"-Inputs!P1691","v":0},{"$f":"-Inputs!Q1691","v":0},{"$f":"-Inputs!R1691","v":0},{"$f":"-Inputs!S1691","v":0},{"$f":"-Inputs!T1691","v":0},{"$f":"-Inputs!U1691","v":0},{"$f":"-Inputs!V1691","v":0},{"$f":"-Inputs!W1691","v":0},{"$f":"-Inputs!X1691","v":0},{"$f":"-Inputs!Y1691","v":0},{"$f":"-Inputs!Z1691","v":0},{"$f":"-Inputs!AA1691","v":0},{"$f":"-Inputs!AB1691","v":0},{"$f":"-Inputs!AC1691","v":0}]
[{"$f":"ROW()","v":243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1692","v":0},{"$f":"-Inputs!J1692","v":0},{"$f":"-Inputs!K1692","v":0},{"$f":"-Inputs!L1692","v":0},{"$f":"-Inputs!M1692","v":0},{"$f":"-Inputs!N1692","v":0},{"$f":"-Inputs!O1692","v":0},{"$f":"-Inputs!P1692","v":0},{"$f":"-Inputs!Q1692","v":0},{"$f":"-Inputs!R1692","v":0},{"$f":"-Inputs!S1692","v":0},{"$f":"-Inputs!T1692","v":0},{"$f":"-Inputs!U1692","v":0},{"$f":"-Inputs!V1692","v":0},{"$f":"-Inputs!W1692","v":0},{"$f":"-Inputs!X1692","v":0},{"$f":"-Inputs!Y1692","v":0},{"$f":"-Inputs!Z1692","v":0},{"$f":"-Inputs!AA1692","v":0},{"$f":"-Inputs!AB1692","v":0},{"$f":"-Inputs!AC1692","v":0}]
[{"$f":"ROW()","v":244},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1693","v":0},{"$f":"-Inputs!J1693","v":0},{"$f":"-Inputs!K1693","v":0},{"$f":"-Inputs!L1693","v":0},{"$f":"-Inputs!M1693","v":0},{"$f":"-Inputs!N1693","v":0},{"$f":"-Inputs!O1693","v":0},{"$f":"-Inputs!P1693","v":0},{"$f":"-Inputs!Q1693","v":0},{"$f":"-Inputs!R1693","v":0},{"$f":"-Inputs!S1693","v":0},{"$f":"-Inputs!T1693","v":0},{"$f":"-Inputs!U1693","v":0},{"$f":"-Inputs!V1693","v":0},{"$f":"-Inputs!W1693","v":0},{"$f":"-Inputs!X1693","v":0},{"$f":"-Inputs!Y1693","v":0},{"$f":"-Inputs!Z1693","v":0},{"$f":"-Inputs!AA1693","v":0},{"$f":"-Inputs!AB1693","v":0},{"$f":"-Inputs!AC1693","v":0}]
[{"$f":"ROW()","v":245},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1694","v":0},{"$f":"-Inputs!J1694","v":0},{"$f":"-Inputs!K1694","v":0},{"$f":"-Inputs!L1694","v":0},{"$f":"-Inputs!M1694","v":0},{"$f":"-Inputs!N1694","v":0},{"$f":"-Inputs!O1694","v":0},{"$f":"-Inputs!P1694","v":0},{"$f":"-Inputs!Q1694","v":0},{"$f":"-Inputs!R1694","v":0},{"$f":"-Inputs!S1694","v":0},{"$f":"-Inputs!T1694","v":0},{"$f":"-Inputs!U1694","v":0},{"$f":"-Inputs!V1694","v":0},{"$f":"-Inputs!W1694","v":0},{"$f":"-Inputs!X1694","v":0},{"$f":"-Inputs!Y1694","v":6.6610159518581014E-2},{"$f":"-Inputs!Z1694","v":0},{"$f":"-Inputs!AA1694","v":0},{"$f":"-Inputs!AB1694","v":0},{"$f":"-Inputs!AC1694","v":0}]
[{"$f":"ROW()","v":246},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1695","v":0},{"$f":"-Inputs!J1695","v":0},{"$f":"-Inputs!K1695","v":0},{"$f":"-Inputs!L1695","v":0},{"$f":"-Inputs!M1695","v":0},{"$f":"-Inputs!N1695","v":0},{"$f":"-Inputs!O1695","v":0},{"$f":"-Inputs!P1695","v":0},{"$f":"-Inputs!Q1695","v":0},{"$f":"-Inputs!R1695","v":0},{"$f":"-Inputs!S1695","v":0},{"$f":"-Inputs!T1695","v":0},{"$f":"-Inputs!U1695","v":0},{"$f":"-Inputs!V1695","v":0},{"$f":"-Inputs!W1695","v":0},{"$f":"-Inputs!X1695","v":0},{"$f":"-Inputs!Y1695","v":0},{"$f":"-Inputs!Z1695","v":-4.8999385470139051E-16},{"$f":"-Inputs!AA1695","v":-4.899938547013906E-16},{"$f":"-Inputs!AB1695","v":-4.899938547013906E-16},{"$f":"-Inputs!AC1695","v":-4.899938547013906E-16}]
[{"$f":"ROW()","v":247},null,"Total",null,null,null,null,null,{"$f":"SUM(I238:I246)","v":0},{"$f":"SUM(J238:J246)","v":-0.34820640410555181},-0.88317179500015308,-1.4592464448639415,-1.8370284320453953,-0.60437314392639618,-1.0122597448598321,-4.5845737881079351,-15.418055479810773,-23.179049136719236,-25.210350225801871,-43.652085580639692,-48.612373772291278,-49.052378673523627,-49.345520303910838,-49.709889405332063,-46.014698768519501,-50.595076205307258,-51.33359036448109,-51.889505333976913,-52.412181229550768]
[{"$f":"ROW()","v":248},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I247+Inputs!I1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J247+Inputs!J1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K247+Inputs!K1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L247+Inputs!L1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M247+Inputs!M1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N247+Inputs!N1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O247+Inputs!O1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P247+Inputs!P1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q247+Inputs!Q1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R247+Inputs!R1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S247+Inputs!S1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T247+Inputs!T1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U247+Inputs!U1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V247+Inputs!V1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W247+Inputs!W1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X247+Inputs!X1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y247+Inputs!Y1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z247+Inputs!Z1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA247+Inputs!AA1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB247+Inputs!AB1940,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC247+Inputs!AC1940,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":249},null,"Pipeline",null,null,null,null,null,{"$f":"I205+I216+I227+I238","v":2.2078668947161644},{"$f":"J205+J216+J227+J238","v":2.243957107309793},2.322624641850787,2.3017843398856481,3.1580540457198563,13.422155232059534,322.07898347713655,323.31980142763132,938.91846192052287,927.90519952080967,{"$f":"S205+S216+S227+S238-S260","v":1519.1184066047401},{"$f":"T205+T216+T227+T238","v":1550.5693889645743},1544.60058139172,1527.1280265078183,1505.0178247015281,1485.0427481675254,{"$f":"MAX(Y205+Y216+Y227+Y238,0)","v":1461.6411576896221},{"$f":"Z205+Z216+Z227+Z238","v":1438.183266538163},1414.773531175558,1391.2612684800454,1367.8955093617781]
[{"$f":"ROW()","v":250},null,"Compression",null,null,null,null,null,{"$f":"I206+I217+I228+I239","v":-3.1753727931607933},-1.1820892332175683,-1.3552570351829687,-2.0707666378864253,-2.4594392162241689,54.707151950322626,261.07885998097225,257.89330725904,408.54403841435459,397.68558037669465,{"$f":"S206+S217+S228+S239-S261","v":470.14913429951008},486.3549742360488,476.9402510706642,463.96909751938625,448.09187509679793,433.56728190687795,{"$f":"MAX(Y206+Y217+Y228+Y239,0)","v":416.78799254855221},401.67668250177951,384.14111555893231,365.29780323881579,346.60340420050591]
[{"$f":"ROW()","v":251},null,"Metering",null,null,null,null,null,{"$f":"I207+I218+I229+I240","v":0.90948664436992821},1.7419763411260698,2.2762939492637471,2.2264601964569324,4.6032568959867328,4.5109897784752597,4.3865534326049822,4.2270224983392914,4.0631046299299793,3.9930656465646659,{"$f":"S207+S218+S229+S240-S262","v":9.8949534158579731},10.089379847955502,11.970829426001821,12.791538699266424,11.986059695841526,15.545850685924956,{"$f":"MAX(Y207+Y218+Y229+Y240,0)","v":20.045327193857098},23.237528893313577,29.609493825570521,35.238563234044165,41.508105011207171]
[{"$f":"ROW()","v":252},null,"Other Depreciable",null,null,null,null,null,{"$f":"I208+I219+I230+I241","v":8.1069974085398506},9.9375393787331259,10.494104458999704,10.953138621817468,11.086242784488595,15.503212634953258,15.901900713142187,17.898751650806073,24.103955324930034,23.63129460433343,{"$f":"S208+S219+S230+S241-S263","v":107.68011586941026},160.75076774885846,160.34294795368541,162.93447371400921,163.45625966840382,167.93115633989549,{"$f":"MAX(Y208+Y219+Y230+Y241,0)","v":165.92166564432171},164.06574282060592,158.92423340120303,154.40180740281232,152.51193349629023]
[{"$f":"ROW()","v":253},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I209+I220+I231+I242","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S209+S220+S231+S242-S264","v":0},0,0,0,0,0,{"$f":"MAX(Y209+Y220+Y231+Y242,0)","v":2.5771588221056043},5.0836564481544979,8.9198566570265214,11.925583002887619,13.47462086197962]
[{"$f":"ROW()","v":254},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87801685579262423,2.4452977410095444,7.3498440651554224,14.845347809322719,19.163706855268277]
[{"$f":"ROW()","v":255},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4905628211839241,11.90912556118478,14.823507836652819,21.092985624866081,26.805701292370983]
[{"$f":"ROW()","v":256},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I212+I223+I234+I245","v":0},0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S212+S223+S234+S245-S267","v":5.7366729555718914},5.717684101912015,5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,{"$f":"MAX(Y212+Y223+Y234+Y245,0)","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":257},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I213+I224+I235+I246","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S213+S224+S235+S246-S268","v":0},0,0,0,0,0,{"$f":"MAX(Y213+Y224+Y235+Y246,0)","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15]
[{"$f":"ROW()","v":258},null,"Total",null,null,null,null,null,{"$f":"SUM(I249:I257)","v":8.04897815446515},{"$f":"SUM(J249:J257)","v":12.74138359395142},13.737766014931269,13.410616520273622,16.388114509971015,88.143509595810684,603.285312227041,605.51896633646879,1379.5907310008245,1357.9912447637437,2112.5792831450904,2213.482194899349,2199.5278575364823,2172.705528256487,2134.4350628605393,2107.9668958998341,2079.2883505345644,2052.5477694633396,2024.4880514792278,2000.009827751923,1973.9094500385293]
[{"$f":"ROW()","v":259},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ABS(I258-(I338+I417+I496+I575+I654+I733+I812+I891+I970+I1049+I1128+I1207+I1286+I1365+I1444+I1523+I1602+I1681+I1760+I1839+I1918+I1997+I2076+I2155+I2234+I2313))<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":260},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S340+S419+S498+S577+S735+S814+S893+S972+S1051+S1130+S1209+S1288+S1367+S1446+S1525","v":-15.75000498414512}]
[{"$f":"ROW()","v":261},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S341+S420+S499+S578+S736+S815+S894+S973+S1052+S1131+S1210+S1289+S1368+S1447+S1526","v":-20.604213319652853}]
[{"$f":"ROW()","v":262},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S342+S421+S500+S579+S737+S816+S895+S974+S1053+S1132+S1211+S1290+S1369+S1448+S1527","v":-0.35695979619553531}]
[{"$f":"ROW()","v":263},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S343+S422+S501+S580+S738+S817+S896+S975+S1054+S1133+S1212+S1291+S1370+S1449+S1528","v":0}]
[{"$f":"ROW()","v":264},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S344+S423+S502+S581+S739+S818+S897+S976+S1055+S1134+S1213+S1292+S1371+S1450+S1529","v":0}]
[{"$f":"ROW()","v":265},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":266},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":267},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S347+S426+S505+S584+S742+S821+S900+S979+S1058+S1137+S1216+S1295+S1374+S1453+S1532","v":-0.16098537681492889}]
[{"$f":"ROW()","v":268},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S348+S427+S506+S585+S743+S822+S901+S980+S1059+S1138+S1217+S1296+S1375+S1454+S1533","v":0}]
[{"$f":"ROW()","v":269},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S260:S268)","v":-36.872163476808431}]
[{"$f":"ROW()","v":270}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[{"$f":"ROW()","v":273},"Life"]
[{"$f":"ROW()","v":274},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,J274-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":275},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":276},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":277},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,J278-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,J279-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,"Non-Depreciable"]
[{"$f":"ROW()","v":282},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,J282-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284},"Opening Value"]
[{"$f":"ROW()","v":285},null,"Pipeline",null,null,null,null,null,{"$f":"H329","v":0},2.2078668947161644,2.1975274632343451,2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,1.9772634349560727,1.9443090443734714,1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,1.7795370914604649,1.7465827008778636,1.7136283102952623,1.680673919712661]
[{"$f":"ROW()","v":286},null,"Compression",null,null,null,null,null,0,-3.1753727931607933,-3.2292340176242247,-3.283095242087656,-3.3369564665510874,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,"Metering",null,null,null,null,null,0,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,0.70030471616484447,0.68029600998870599,0.66028730381256751,0.64027859763642903,0.62026989146029055]
[{"$f":"ROW()","v":288},null,"Other Depreciable",null,null,null,null,null,0,8.1069974085398506,7.8229916603795493,7.538985912219248,7.2549801640589466,6.9709744158986453,6.7007411689473173,6.4305079219959893,6.1602746750446613,5.8900414280933333,5.6198081811420053,5.3495749341906773,4.4401267753594746,4.1726480286499408,3.9051692819404069,3.637690535230873,3.3702117885213392,3.1455310026199164,2.9208502167184935,2.6961694308170707,2.4714886449156479]
[{"$f":"ROW()","v":289},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},null,"Total",null,null,null,null,null,{"$f":"SUM(I285:I293)","v":0},{"$f":"SUM(J285:J293)","v":8.04897815446515},7.700771750359598,7.3525653462540461,7.0043589421484942,6.6561525380429423,6.3361886025654135,6.0162246670878838,5.6962607316103551,5.3762967961328263,5.0563328606552975,8.1271866161922866,7.164775360602345,6.8443335171340713,6.5238916736657977,6.2034498301975241,5.8830079867292504,5.6053641040690874,5.3277202214089243,5.0500763387487622,4.7724324560886]
[{"$f":"ROW()","v":295},"Capex"]
[{"$f":"ROW()","v":296},null,"Pipeline",null,null,null,null,null,{"$f":"I$216","v":2.2078668947161644}]
[{"$f":"ROW()","v":297},null,"Compression",null,null,null,null,null,{"$f":"I$217","v":-3.1753727931607933}]
[{"$f":"ROW()","v":298},null,"Metering",null,null,null,null,null,{"$f":"I$218","v":0.90948664436992821}]
[{"$f":"ROW()","v":299},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$219","v":8.1069974085398506}]
[{"$f":"ROW()","v":300},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$220","v":0}]
[{"$f":"ROW()","v":301},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$221","v":0}]
[{"$f":"ROW()","v":302},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$222","v":0}]
[{"$f":"ROW()","v":303},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$223","v":0}]
[{"$f":"ROW()","v":304},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$224","v":0}]
[{"$f":"ROW()","v":305},null,"Total",null,null,null,null,null,{"$f":"SUM(I296:I304)","v":8.04897815446515}]
[{"$f":"ROW()","v":306},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":307},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2677","v":0},{"$f":"-Inputs!U2677","v":0},{"$f":"-Inputs!V2677","v":0},{"$f":"-Inputs!W2677","v":0},{"$f":"-Inputs!X2677","v":0},{"$f":"-Inputs!Y2677","v":0},{"$f":"-Inputs!Z2677","v":0},{"$f":"-Inputs!AA2677","v":0},{"$f":"-Inputs!AB2677","v":0},{"$f":"-Inputs!AC2677","v":0}]
[{"$f":"ROW()","v":308},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2678","v":0},{"$f":"-Inputs!U2678","v":0},{"$f":"-Inputs!V2678","v":0},{"$f":"-Inputs!W2678","v":0},{"$f":"-Inputs!X2678","v":0},{"$f":"-Inputs!Y2678","v":0},{"$f":"-Inputs!Z2678","v":0},{"$f":"-Inputs!AA2678","v":0},{"$f":"-Inputs!AB2678","v":0},{"$f":"-Inputs!AC2678","v":0}]
[{"$f":"ROW()","v":309},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2679","v":0},{"$f":"-Inputs!U2679","v":0},{"$f":"-Inputs!V2679","v":0},{"$f":"-Inputs!W2679","v":0},{"$f":"-Inputs!X2679","v":0},{"$f":"-Inputs!Y2679","v":0},{"$f":"-Inputs!Z2679","v":0},{"$f":"-Inputs!AA2679","v":0},{"$f":"-Inputs!AB2679","v":0},{"$f":"-Inputs!AC2679","v":0}]
[{"$f":"ROW()","v":310},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2680","v":-0.6419694121216688},{"$f":"-Inputs!U2680","v":0},{"$f":"-Inputs!V2680","v":0},{"$f":"-Inputs!W2680","v":0},{"$f":"-Inputs!X2680","v":0},{"$f":"-Inputs!Y2680","v":0},{"$f":"-Inputs!Z2680","v":0},{"$f":"-Inputs!AA2680","v":0},{"$f":"-Inputs!AB2680","v":0},{"$f":"-Inputs!AC2680","v":0}]
[{"$f":"ROW()","v":311},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2681","v":0},{"$f":"-Inputs!U2681","v":0},{"$f":"-Inputs!V2681","v":0},{"$f":"-Inputs!W2681","v":0},{"$f":"-Inputs!X2681","v":0},{"$f":"-Inputs!Y2681","v":0},{"$f":"-Inputs!Z2681","v":0},{"$f":"-Inputs!AA2681","v":0},{"$f":"-Inputs!AB2681","v":0},{"$f":"-Inputs!AC2681","v":0}]
[{"$f":"ROW()","v":312},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2682","v":0},{"$f":"-Inputs!U2682","v":0},{"$f":"-Inputs!V2682","v":0},{"$f":"-Inputs!W2682","v":0},{"$f":"-Inputs!X2682","v":0},{"$f":"-Inputs!Y2682","v":0},{"$f":"-Inputs!Z2682","v":0},{"$f":"-Inputs!AA2682","v":0},{"$f":"-Inputs!AB2682","v":0},{"$f":"-Inputs!AC2682","v":0}]
[{"$f":"ROW()","v":313},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2683","v":0},{"$f":"-Inputs!U2683","v":0},{"$f":"-Inputs!V2683","v":0},{"$f":"-Inputs!W2683","v":0},{"$f":"-Inputs!X2683","v":0},{"$f":"-Inputs!Y2683","v":0},{"$f":"-Inputs!Z2683","v":0},{"$f":"-Inputs!AA2683","v":0},{"$f":"-Inputs!AB2683","v":0},{"$f":"-Inputs!AC2683","v":0}]
[{"$f":"ROW()","v":314},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2684","v":0},{"$f":"-Inputs!U2684","v":0},{"$f":"-Inputs!V2684","v":0},{"$f":"-Inputs!W2684","v":0},{"$f":"-Inputs!X2684","v":0},{"$f":"-Inputs!Y2684","v":0},{"$f":"-Inputs!Z2684","v":0},{"$f":"-Inputs!AA2684","v":0},{"$f":"-Inputs!AB2684","v":0},{"$f":"-Inputs!AC2684","v":0}]
[{"$f":"ROW()","v":315},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2685","v":0},{"$f":"-Inputs!U2685","v":0},{"$f":"-Inputs!V2685","v":0},{"$f":"-Inputs!W2685","v":0},{"$f":"-Inputs!X2685","v":0},{"$f":"-Inputs!Y2685","v":0},{"$f":"-Inputs!Z2685","v":0},{"$f":"-Inputs!AA2685","v":0},{"$f":"-Inputs!AB2685","v":0},{"$f":"-Inputs!AC2685","v":0}]
[{"$f":"ROW()","v":316},null,"Total",null,null,null,null,null,{"$f":"SUM(I307:I315)","v":0},0,0,0,0,0,0,0,0,0,0,-0.6419694121216688,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},"Depreciation"]
[{"$f":"ROW()","v":318},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1456","v":0},{"$f":"-Inputs!J1456","v":-1.0339431481819398E-2},{"$f":"-Inputs!K1456","v":-1.0339431481819398E-2},{"$f":"-Inputs!L1456","v":-1.0339431481819398E-2},{"$f":"-Inputs!M1456","v":-1.0339431481819398E-2},{"$f":"-Inputs!N1456","v":-3.1540955638802347E-2},{"$f":"-Inputs!O1456","v":-3.1540955638802347E-2},{"$f":"-Inputs!P1456","v":-3.1540955638802347E-2},{"$f":"-Inputs!Q1456","v":-3.1540955638802347E-2},{"$f":"-Inputs!R1456","v":-3.1540955638802347E-2},{"$f":"-Inputs!S1456","v":-3.1540955638802347E-2},{"$f":"-Inputs!T1456","v":-3.2954390582601224E-2},{"$f":"-Inputs!U1456","v":-3.2954390582601224E-2},{"$f":"-Inputs!V1456","v":-3.2954390582601224E-2},{"$f":"-Inputs!W1456","v":-3.2954390582601231E-2},{"$f":"-Inputs!X1456","v":-3.2954390582601231E-2},{"$f":"-Inputs!Y1456","v":-3.2954390582601231E-2},{"$f":"-Inputs!Z1456","v":-3.2954390582601231E-2},{"$f":"-Inputs!AA1456","v":-3.2954390582601231E-2},{"$f":"-Inputs!AB1456","v":-3.2954390582601238E-2},{"$f":"-Inputs!AC1456","v":-3.2954390582601238E-2}]
[{"$f":"ROW()","v":319},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1457","v":0},{"$f":"-Inputs!J1457","v":-5.3861224463431279E-2},{"$f":"-Inputs!K1457","v":-5.3861224463431279E-2},{"$f":"-Inputs!L1457","v":-5.3861224463431279E-2},{"$f":"-Inputs!M1457","v":-5.3861224463431279E-2},{"$f":"-Inputs!N1457","v":0},{"$f":"-Inputs!O1457","v":0},{"$f":"-Inputs!P1457","v":0},{"$f":"-Inputs!Q1457","v":0},{"$f":"-Inputs!R1457","v":0},{"$f":"-Inputs!S1457","v":0},{"$f":"-Inputs!T1457","v":0},{"$f":"-Inputs!U1457","v":0},{"$f":"-Inputs!V1457","v":0},{"$f":"-Inputs!W1457","v":0},{"$f":"-Inputs!X1457","v":0},{"$f":"-Inputs!Y1457","v":0},{"$f":"-Inputs!Z1457","v":0},{"$f":"-Inputs!AA1457","v":0},{"$f":"-Inputs!AB1457","v":0},{"$f":"-Inputs!AC1457","v":0}]
[{"$f":"ROW()","v":320},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1458","v":0},{"$f":"-Inputs!J1458","v":0},{"$f":"-Inputs!K1458","v":0},{"$f":"-Inputs!L1458","v":0},{"$f":"-Inputs!M1458","v":0},{"$f":"-Inputs!N1458","v":-1.8189732887398561E-2},{"$f":"-Inputs!O1458","v":-1.8189732887398561E-2},{"$f":"-Inputs!P1458","v":-1.8189732887398561E-2},{"$f":"-Inputs!Q1458","v":-1.8189732887398561E-2},{"$f":"-Inputs!R1458","v":-1.8189732887398561E-2},{"$f":"-Inputs!S1458","v":-1.8189732887398561E-2},{"$f":"-Inputs!T1458","v":-2.0008706176138428E-2},{"$f":"-Inputs!U1458","v":-2.0008706176138431E-2},{"$f":"-Inputs!V1458","v":-2.0008706176138428E-2},{"$f":"-Inputs!W1458","v":-2.0008706176138431E-2},{"$f":"-Inputs!X1458","v":-2.0008706176138431E-2},{"$f":"-Inputs!Y1458","v":-2.0008706176138428E-2},{"$f":"-Inputs!Z1458","v":-2.0008706176138431E-2},{"$f":"-Inputs!AA1458","v":-2.0008706176138431E-2},{"$f":"-Inputs!AB1458","v":-2.0008706176138431E-2},{"$f":"-Inputs!AC1458","v":-2.0008706176138431E-2}]
[{"$f":"ROW()","v":321},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1459","v":0},{"$f":"-Inputs!J1459","v":-0.28400574816030111},{"$f":"-Inputs!K1459","v":-0.28400574816030111},{"$f":"-Inputs!L1459","v":-0.28400574816030111},{"$f":"-Inputs!M1459","v":-0.28400574816030111},{"$f":"-Inputs!N1459","v":-0.27023324695132833},{"$f":"-Inputs!O1459","v":-0.27023324695132833},{"$f":"-Inputs!P1459","v":-0.27023324695132833},{"$f":"-Inputs!Q1459","v":-0.27023324695132833},{"$f":"-Inputs!R1459","v":-0.27023324695132833},{"$f":"-Inputs!S1459","v":-0.27023324695132833},{"$f":"-Inputs!T1459","v":-0.2674787467095337},{"$f":"-Inputs!U1459","v":-0.2674787467095337},{"$f":"-Inputs!V1459","v":-0.2674787467095337},{"$f":"-Inputs!W1459","v":-0.2674787467095337},{"$f":"-Inputs!X1459","v":-0.2674787467095337},{"$f":"-Inputs!Y1459","v":-0.22468078590142265},{"$f":"-Inputs!Z1459","v":-0.22468078590142265},{"$f":"-Inputs!AA1459","v":-0.22468078590142265},{"$f":"-Inputs!AB1459","v":-0.22468078590142268},{"$f":"-Inputs!AC1459","v":-0.22468078590142268}]
[{"$f":"ROW()","v":322},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1460","v":0},{"$f":"-Inputs!J1460","v":0},{"$f":"-Inputs!K1460","v":0},{"$f":"-Inputs!L1460","v":0},{"$f":"-Inputs!M1460","v":0},{"$f":"-Inputs!N1460","v":0},{"$f":"-Inputs!O1460","v":0},{"$f":"-Inputs!P1460","v":0},{"$f":"-Inputs!Q1460","v":0},{"$f":"-Inputs!R1460","v":0},{"$f":"-Inputs!S1460","v":0},{"$f":"-Inputs!T1460","v":0},{"$f":"-Inputs!U1460","v":0},{"$f":"-Inputs!V1460","v":0},{"$f":"-Inputs!W1460","v":0},{"$f":"-Inputs!X1460","v":0},{"$f":"-Inputs!Y1460","v":0},{"$f":"-Inputs!Z1460","v":0},{"$f":"-Inputs!AA1460","v":0},{"$f":"-Inputs!AB1460","v":0},{"$f":"-Inputs!AC1460","v":0}]
[{"$f":"ROW()","v":323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1461","v":0},{"$f":"-Inputs!J1461","v":0},{"$f":"-Inputs!K1461","v":0},{"$f":"-Inputs!L1461","v":0},{"$f":"-Inputs!M1461","v":0},{"$f":"-Inputs!N1461","v":0},{"$f":"-Inputs!O1461","v":0},{"$f":"-Inputs!P1461","v":0},{"$f":"-Inputs!Q1461","v":0},{"$f":"-Inputs!R1461","v":0},{"$f":"-Inputs!S1461","v":0},{"$f":"-Inputs!T1461","v":0},{"$f":"-Inputs!U1461","v":0},{"$f":"-Inputs!V1461","v":0},{"$f":"-Inputs!W1461","v":0},{"$f":"-Inputs!X1461","v":0},{"$f":"-Inputs!Y1461","v":0},{"$f":"-Inputs!Z1461","v":0},{"$f":"-Inputs!AA1461","v":0},{"$f":"-Inputs!AB1461","v":0},{"$f":"-Inputs!AC1461","v":0}]
[{"$f":"ROW()","v":324},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1462","v":0},{"$f":"-Inputs!J1462","v":0},{"$f":"-Inputs!K1462","v":0},{"$f":"-Inputs!L1462","v":0},{"$f":"-Inputs!M1462","v":0},{"$f":"-Inputs!N1462","v":0},{"$f":"-Inputs!O1462","v":0},{"$f":"-Inputs!P1462","v":0},{"$f":"-Inputs!Q1462","v":0},{"$f":"-Inputs!R1462","v":0},{"$f":"-Inputs!S1462","v":0},{"$f":"-Inputs!T1462","v":0},{"$f":"-Inputs!U1462","v":0},{"$f":"-Inputs!V1462","v":0},{"$f":"-Inputs!W1462","v":0},{"$f":"-Inputs!X1462","v":0},{"$f":"-Inputs!Y1462","v":0},{"$f":"-Inputs!Z1462","v":0},{"$f":"-Inputs!AA1462","v":0},{"$f":"-Inputs!AB1462","v":0},{"$f":"-Inputs!AC1462","v":0}]
[{"$f":"ROW()","v":325},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1463","v":0},{"$f":"-Inputs!J1463","v":0},{"$f":"-Inputs!K1463","v":0},{"$f":"-Inputs!L1463","v":0},{"$f":"-Inputs!M1463","v":0},{"$f":"-Inputs!N1463","v":0},{"$f":"-Inputs!O1463","v":0},{"$f":"-Inputs!P1463","v":0},{"$f":"-Inputs!Q1463","v":0},{"$f":"-Inputs!R1463","v":0},{"$f":"-Inputs!S1463","v":0},{"$f":"-Inputs!T1463","v":0},{"$f":"-Inputs!U1463","v":0},{"$f":"-Inputs!V1463","v":0},{"$f":"-Inputs!W1463","v":0},{"$f":"-Inputs!X1463","v":0},{"$f":"-Inputs!Y1463","v":0},{"$f":"-Inputs!Z1463","v":0},{"$f":"-Inputs!AA1463","v":0},{"$f":"-Inputs!AB1463","v":0},{"$f":"-Inputs!AC1463","v":0}]
[{"$f":"ROW()","v":326},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1464","v":0},{"$f":"-Inputs!J1464","v":0},{"$f":"-Inputs!K1464","v":0},{"$f":"-Inputs!L1464","v":0},{"$f":"-Inputs!M1464","v":0},{"$f":"-Inputs!N1464","v":0},{"$f":"-Inputs!O1464","v":0},{"$f":"-Inputs!P1464","v":0},{"$f":"-Inputs!Q1464","v":0},{"$f":"-Inputs!R1464","v":0},{"$f":"-Inputs!S1464","v":0},{"$f":"-Inputs!T1464","v":0},{"$f":"-Inputs!U1464","v":0},{"$f":"-Inputs!V1464","v":0},{"$f":"-Inputs!W1464","v":0},{"$f":"-Inputs!X1464","v":0},{"$f":"-Inputs!Y1464","v":0},{"$f":"-Inputs!Z1464","v":0},{"$f":"-Inputs!AA1464","v":0},{"$f":"-Inputs!AB1464","v":0},{"$f":"-Inputs!AC1464","v":0}]
[{"$f":"ROW()","v":327},null,"Total",null,null,null,null,null,{"$f":"SUM(I318:I326)","v":0},{"$f":"SUM(J318:J326)","v":-0.34820640410555181},-0.34820640410555181,-0.34820640410555181,-0.34820640410555181,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,{"$f":"SUM(Y318:Y326)","v":-0.27764388266016232},-0.27764388266016232,-0.27764388266016232,-0.27764388266016238,-0.27764388266016238]
[{"$f":"ROW()","v":328},"Closing Value"]
[{"$f":"ROW()","v":329},null,"Pipeline",null,null,null,null,null,{"$f":"I285+I296+I307+I318","v":2.2078668947161644},{"$f":"J285+J296+J307+J318","v":2.1975274632343451},2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,{"$f":"(S285+S296+S307+S318-S340)*(S285+S296+S307+S318-S340>0)","v":1.9772634349560727},{"$f":"T285+T296+T307+T318","v":1.9443090443734714},1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,{"$f":"MAX(Y285+Y296+Y307+Y318,0)","v":1.7795370914604649},1.7465827008778636,1.7136283102952623,1.680673919712661,1.6477195291300597]
[{"$f":"ROW()","v":330},null,"Compression",null,null,null,null,null,{"$f":"I286+I297+I308+I319","v":-3.1753727931607933},-3.2292340176242247,-3.283095242087656,-3.3369564665510874,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,-3.3908176910145187,{"$f":"(S286+S297+S308+S319-S341)*(S286+S297+S308+S319-S341>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y286+Y297+Y308+Y319,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":331},null,"Metering",null,null,null,null,null,{"$f":"I287+I298+I309+I320","v":0.90948664436992821},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,{"$f":"(S287+S298+S309+S320-S342)*(S287+S298+S309+S320-S342>0)","v":0.80034824704553686},0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,{"$f":"X287+X298+X309+X320","v":0.70030471616484447},{"$f":"MAX(Y287+Y298+Y309+Y320,0)","v":0.68029600998870599},0.66028730381256751,0.64027859763642903,0.62026989146029055,0.60026118528415207]
[{"$f":"ROW()","v":332},null,"Other Depreciable",null,null,null,null,null,{"$f":"I288+I299+I310+I321","v":8.1069974085398506},7.8229916603795493,7.538985912219248,7.2549801640589466,6.9709744158986453,6.7007411689473173,6.4305079219959893,6.1602746750446613,5.8900414280933333,5.6198081811420053,{"$f":"(S288+S299+S310+S321-S343)*(S288+S299+S310+S321-S343>0)","v":5.3495749341906773},4.4401267753594746,4.1726480286499408,3.9051692819404069,3.637690535230873,{"$f":"X288+X299+X310+X321","v":3.3702117885213392},{"$f":"MAX(Y288+Y299+Y310+Y321,0)","v":3.1455310026199164},2.9208502167184935,2.6961694308170707,2.4714886449156479,2.2468078590142251]
[{"$f":"ROW()","v":333},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I289+I300+I311+I322","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S289+S300+S311+S322-S344)*(S289+S300+S311+S322-S344>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y289+Y300+Y311+Y322,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":334},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":335},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I292+I303+I314+I325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y292+Y303+Y314+Y325,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I293+I304+I315+I326","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S293+S304+S315+S326-S348)*(S293+S304+S315+S326-S348>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y293+Y304+Y315+Y326,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I329:I337)","v":8.04897815446515},{"$f":"SUM(J329:J337)","v":7.700771750359598},7.3525653462540461,7.0043589421484942,6.6561525380429423,6.3361886025654135,6.0162246670878838,5.6962607316103551,5.3762967961328263,5.0563328606552975,8.1271866161922866,7.164775360602345,6.8443335171340713,6.5238916736657977,6.2034498301975241,5.8830079867292504,5.6053641040690874,5.3277202214089243,5.0500763387487622,4.7724324560886,4.494788573428437]
[{"$f":"ROW()","v":339},"Over Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S285+S296+S318)*(S285+S296+S318<0)","v":0}]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S286+S297+S319)*(S286+S297+S319<0)","v":-3.3908176910145187}]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S287+S298+S320)*(S287+S298+S320<0)","v":0}]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S288+S299+S321)*(S288+S299+S321<0)","v":0}]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S289+S300+S322)*(S289+S300+S322<0)","v":0}]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":347},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":348},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S293+S304+S326)*(S293+S304+S326<0)","v":0}]
[{"$f":"ROW()","v":349},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S340:S348)","v":-3.3908176910145187}]
[{"$f":"ROW()","v":350}]
["2001 Capex"]
[{"$f":"ROW()","v":352},"Life"]
[{"$f":"ROW()","v":353},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,K353-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AA353-1)","v":53},52]
[{"$f":"ROW()","v":354},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":355},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":356},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":357},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,K357-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,K358-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable"]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,K361-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363},"Opening Value"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,{"$f":"I408","v":0},4.6429644075447786E-2,3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,2.2252001123765526E-2,2.1887214220097238E-2,2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,2.0063279701755796E-2,1.9698492798087507E-2,1.9333705894419219E-2,1.896891899075093E-2]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,0,2.0471447844066564,1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,0.93926340311206258,0.8766458429045918,0.81402828269712102,0.75141072248965024]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,0,0.8324896967561416,0.83080653349165934,0.82912337022717708,0.82744020696269482,0.81079041302757204,0.79414061909244926,0.77749082515732648,0.7608410312222037,0.74419123728708092,0.72754144335195814,0.70979653009947141,0.69205161684698469,0.67430670359449796,0.65656179034201123,0.6388168770895245,0.62107196383703767,0.60332705058455094,0.58558213733206421,0.56783722407957749]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,0,2.1145477183535752,1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,0.63980667639974365,0.59981875912475968,0.55983084184977572,0.51984292457479175,0.47985500729980779]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":371},null,"Non-Depreciable",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J364:J372)","v":0},{"$f":"SUM(K364:K372)","v":5.0406118435918206},4.5056464526972198,3.970681061802618,3.4357156709080168,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684523,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668159,2.4218581995405208,2.3009325834142258,2.1802174057756156,2.0595022281370063,1.9387870504983962,1.8180718728597864]
[{"$f":"ROW()","v":374},"Capex"]
[{"$f":"ROW()","v":375},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$216","v":4.6429644075447786E-2}]
[{"$f":"ROW()","v":376},null,"Compression",null,null,null,null,null,null,{"$f":"J$217","v":2.0471447844066564}]
[{"$f":"ROW()","v":377},null,"Metering",null,null,null,null,null,null,{"$f":"J$218","v":0.8324896967561416}]
[{"$f":"ROW()","v":378},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$219","v":2.1145477183535752}]
[{"$f":"ROW()","v":379},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$220","v":0}]
[{"$f":"ROW()","v":380},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$221","v":0}]
[{"$f":"ROW()","v":381},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$222","v":0}]
[{"$f":"ROW()","v":382},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$223","v":0}]
[{"$f":"ROW()","v":383},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$224","v":0}]
[{"$f":"ROW()","v":384},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J375:J383)","v":5.0406118435918206}]
[{"$f":"ROW()","v":385},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":386},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2688","v":0},{"$f":"-Inputs!U2688","v":0},{"$f":"-Inputs!V2688","v":0},{"$f":"-Inputs!W2688","v":0},{"$f":"-Inputs!X2688","v":0},{"$f":"-Inputs!Y2688","v":0},{"$f":"-Inputs!Z2688","v":0},{"$f":"-Inputs!AA2688","v":0},{"$f":"-Inputs!AB2688","v":0},{"$f":"-Inputs!AC2688","v":0}]
[{"$f":"ROW()","v":387},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2689","v":0},{"$f":"-Inputs!U2689","v":0},{"$f":"-Inputs!V2689","v":0},{"$f":"-Inputs!W2689","v":0},{"$f":"-Inputs!X2689","v":0},{"$f":"-Inputs!Y2689","v":0},{"$f":"-Inputs!Z2689","v":0},{"$f":"-Inputs!AA2689","v":0},{"$f":"-Inputs!AB2689","v":0},{"$f":"-Inputs!AC2689","v":0}]
[{"$f":"ROW()","v":388},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2690","v":0},{"$f":"-Inputs!U2690","v":0},{"$f":"-Inputs!V2690","v":0},{"$f":"-Inputs!W2690","v":0},{"$f":"-Inputs!X2690","v":0},{"$f":"-Inputs!Y2690","v":0},{"$f":"-Inputs!Z2690","v":0},{"$f":"-Inputs!AA2690","v":0},{"$f":"-Inputs!AB2690","v":0},{"$f":"-Inputs!AC2690","v":0}]
[{"$f":"ROW()","v":389},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2691","v":-3.3670158029678256E-3},{"$f":"-Inputs!U2691","v":0},{"$f":"-Inputs!V2691","v":0},{"$f":"-Inputs!W2691","v":0},{"$f":"-Inputs!X2691","v":0},{"$f":"-Inputs!Y2691","v":0},{"$f":"-Inputs!Z2691","v":0},{"$f":"-Inputs!AA2691","v":0},{"$f":"-Inputs!AB2691","v":0},{"$f":"-Inputs!AC2691","v":0}]
[{"$f":"ROW()","v":390},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2692","v":0},{"$f":"-Inputs!U2692","v":0},{"$f":"-Inputs!V2692","v":0},{"$f":"-Inputs!W2692","v":0},{"$f":"-Inputs!X2692","v":0},{"$f":"-Inputs!Y2692","v":0},{"$f":"-Inputs!Z2692","v":0},{"$f":"-Inputs!AA2692","v":0},{"$f":"-Inputs!AB2692","v":0},{"$f":"-Inputs!AC2692","v":0}]
[{"$f":"ROW()","v":391},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2693","v":0},{"$f":"-Inputs!U2693","v":0},{"$f":"-Inputs!V2693","v":0},{"$f":"-Inputs!W2693","v":0},{"$f":"-Inputs!X2693","v":0},{"$f":"-Inputs!Y2693","v":0},{"$f":"-Inputs!Z2693","v":0},{"$f":"-Inputs!AA2693","v":0},{"$f":"-Inputs!AB2693","v":0},{"$f":"-Inputs!AC2693","v":0}]
[{"$f":"ROW()","v":392},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2694","v":0},{"$f":"-Inputs!U2694","v":0},{"$f":"-Inputs!V2694","v":0},{"$f":"-Inputs!W2694","v":0},{"$f":"-Inputs!X2694","v":0},{"$f":"-Inputs!Y2694","v":0},{"$f":"-Inputs!Z2694","v":0},{"$f":"-Inputs!AA2694","v":0},{"$f":"-Inputs!AB2694","v":0},{"$f":"-Inputs!AC2694","v":0}]
[{"$f":"ROW()","v":393},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2695","v":0},{"$f":"-Inputs!U2695","v":0},{"$f":"-Inputs!V2695","v":0},{"$f":"-Inputs!W2695","v":0},{"$f":"-Inputs!X2695","v":0},{"$f":"-Inputs!Y2695","v":0},{"$f":"-Inputs!Z2695","v":0},{"$f":"-Inputs!AA2695","v":0},{"$f":"-Inputs!AB2695","v":0},{"$f":"-Inputs!AC2695","v":0}]
[{"$f":"ROW()","v":394},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2696","v":0},{"$f":"-Inputs!U2696","v":0},{"$f":"-Inputs!V2696","v":0},{"$f":"-Inputs!W2696","v":0},{"$f":"-Inputs!X2696","v":0},{"$f":"-Inputs!Y2696","v":0},{"$f":"-Inputs!Z2696","v":0},{"$f":"-Inputs!AA2696","v":0},{"$f":"-Inputs!AB2696","v":0},{"$f":"-Inputs!AC2696","v":0}]
[{"$f":"ROW()","v":395},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T386:T394)","v":-3.3670158029678256E-3},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},"Depreciation"]
[{"$f":"ROW()","v":397},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K1467","v":-6.7326530579289098E-3},{"$f":"-Inputs!L1467","v":-6.7326530579289098E-3},{"$f":"-Inputs!M1467","v":-6.7326530579289098E-3},{"$f":"-Inputs!N1467","v":-6.6328062964925399E-4},{"$f":"-Inputs!O1467","v":-6.6328062964925399E-4},{"$f":"-Inputs!P1467","v":-6.6328062964925399E-4},{"$f":"-Inputs!Q1467","v":-6.6328062964925399E-4},{"$f":"-Inputs!R1467","v":-6.6328062964925399E-4},{"$f":"-Inputs!S1467","v":-6.6328062964925399E-4},{"$f":"-Inputs!T1467","v":-3.6478690366828725E-4},{"$f":"-Inputs!U1467","v":-3.6478690366828725E-4},{"$f":"-Inputs!V1467","v":-3.647869036682872E-4},{"$f":"-Inputs!W1467","v":-3.647869036682872E-4},{"$f":"-Inputs!X1467","v":-3.6478690366828715E-4},{"$f":"-Inputs!Y1467","v":-3.6478690366828742E-4},{"$f":"-Inputs!Z1467","v":-3.6478690366828742E-4},{"$f":"-Inputs!AA1467","v":-3.6478690366828742E-4},{"$f":"-Inputs!AB1467","v":-3.6478690366828742E-4},{"$f":"-Inputs!AC1467","v":-3.6478690366828742E-4}]
[{"$f":"ROW()","v":398},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K1468","v":-0.24405867334992304},{"$f":"-Inputs!L1468","v":-0.24405867334992304},{"$f":"-Inputs!M1468","v":-0.24405867334992304},{"$f":"-Inputs!N1468","v":0},{"$f":"-Inputs!O1468","v":0},{"$f":"-Inputs!P1468","v":0},{"$f":"-Inputs!Q1468","v":0},{"$f":"-Inputs!R1468","v":0},{"$f":"-Inputs!S1468","v":0},{"$f":"-Inputs!T1468","v":-6.2617560207470807E-2},{"$f":"-Inputs!U1468","v":-6.2617560207470807E-2},{"$f":"-Inputs!V1468","v":-6.2617560207470807E-2},{"$f":"-Inputs!W1468","v":-6.2617560207470807E-2},{"$f":"-Inputs!X1468","v":-6.2617560207470793E-2},{"$f":"-Inputs!Y1468","v":-6.2617560207470821E-2},{"$f":"-Inputs!Z1468","v":-6.2617560207470821E-2},{"$f":"-Inputs!AA1468","v":-6.2617560207470807E-2},{"$f":"-Inputs!AB1468","v":-6.2617560207470807E-2},{"$f":"-Inputs!AC1468","v":-6.2617560207470807E-2}]
[{"$f":"ROW()","v":399},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K1469","v":-1.6831632644822275E-3},{"$f":"-Inputs!L1469","v":-1.6831632644822275E-3},{"$f":"-Inputs!M1469","v":-1.6831632644822275E-3},{"$f":"-Inputs!N1469","v":-1.6649793935122833E-2},{"$f":"-Inputs!O1469","v":-1.6649793935122833E-2},{"$f":"-Inputs!P1469","v":-1.6649793935122833E-2},{"$f":"-Inputs!Q1469","v":-1.6649793935122833E-2},{"$f":"-Inputs!R1469","v":-1.6649793935122833E-2},{"$f":"-Inputs!S1469","v":-1.6649793935122833E-2},{"$f":"-Inputs!T1469","v":-1.7744913252486769E-2},{"$f":"-Inputs!U1469","v":-1.7744913252486765E-2},{"$f":"-Inputs!V1469","v":-1.7744913252486765E-2},{"$f":"-Inputs!W1469","v":-1.7744913252486765E-2},{"$f":"-Inputs!X1469","v":-1.7744913252486765E-2},{"$f":"-Inputs!Y1469","v":-1.7744913252486783E-2},{"$f":"-Inputs!Z1469","v":-1.7744913252486783E-2},{"$f":"-Inputs!AA1469","v":-1.7744913252486783E-2},{"$f":"-Inputs!AB1469","v":-1.7744913252486783E-2},{"$f":"-Inputs!AC1469","v":-1.7744913252486783E-2}]
[{"$f":"ROW()","v":400},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1470","v":-0.28249090122226711},{"$f":"-Inputs!L1470","v":-0.28249090122226711},{"$f":"-Inputs!M1470","v":-0.28249090122226711},{"$f":"-Inputs!N1470","v":-7.0484923945119168E-2},{"$f":"-Inputs!O1470","v":-7.0484923945119168E-2},{"$f":"-Inputs!P1470","v":-7.0484923945119168E-2},{"$f":"-Inputs!Q1470","v":-7.0484923945119168E-2},{"$f":"-Inputs!R1470","v":-7.0484923945119168E-2},{"$f":"-Inputs!S1470","v":-7.0484923945119168E-2},{"$f":"-Inputs!T1470","v":-4.0198355762669467E-2},{"$f":"-Inputs!U1470","v":-4.0198355762669467E-2},{"$f":"-Inputs!V1470","v":-4.019835576266946E-2},{"$f":"-Inputs!W1470","v":-4.019835576266946E-2},{"$f":"-Inputs!X1470","v":-4.0198355762669453E-2},{"$f":"-Inputs!Y1470","v":-3.9987917274983964E-2},{"$f":"-Inputs!Z1470","v":-3.9987917274983964E-2},{"$f":"-Inputs!AA1470","v":-3.9987917274983964E-2},{"$f":"-Inputs!AB1470","v":-3.9987917274983957E-2},{"$f":"-Inputs!AC1470","v":-3.9987917274983957E-2}]
[{"$f":"ROW()","v":401},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K1471","v":0},{"$f":"-Inputs!L1471","v":0},{"$f":"-Inputs!M1471","v":0},{"$f":"-Inputs!N1471","v":0},{"$f":"-Inputs!O1471","v":0},{"$f":"-Inputs!P1471","v":0},{"$f":"-Inputs!Q1471","v":0},{"$f":"-Inputs!R1471","v":0},{"$f":"-Inputs!S1471","v":0},{"$f":"-Inputs!T1471","v":0},{"$f":"-Inputs!U1471","v":0},{"$f":"-Inputs!V1471","v":0},{"$f":"-Inputs!W1471","v":0},{"$f":"-Inputs!X1471","v":0},{"$f":"-Inputs!Y1471","v":0},{"$f":"-Inputs!Z1471","v":0},{"$f":"-Inputs!AA1471","v":0},{"$f":"-Inputs!AB1471","v":0},{"$f":"-Inputs!AC1471","v":0}]
[{"$f":"ROW()","v":402},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K1472","v":0},{"$f":"-Inputs!L1472","v":0},{"$f":"-Inputs!M1472","v":0},{"$f":"-Inputs!N1472","v":0},{"$f":"-Inputs!O1472","v":0},{"$f":"-Inputs!P1472","v":0},{"$f":"-Inputs!Q1472","v":0},{"$f":"-Inputs!R1472","v":0},{"$f":"-Inputs!S1472","v":0},{"$f":"-Inputs!T1472","v":0},{"$f":"-Inputs!U1472","v":0},{"$f":"-Inputs!V1472","v":0},{"$f":"-Inputs!W1472","v":0},{"$f":"-Inputs!X1472","v":0},{"$f":"-Inputs!Y1472","v":0},{"$f":"-Inputs!Z1472","v":0},{"$f":"-Inputs!AA1472","v":0},{"$f":"-Inputs!AB1472","v":0},{"$f":"-Inputs!AC1472","v":0}]
[{"$f":"ROW()","v":403},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K1473","v":0},{"$f":"-Inputs!L1473","v":0},{"$f":"-Inputs!M1473","v":0},{"$f":"-Inputs!N1473","v":0},{"$f":"-Inputs!O1473","v":0},{"$f":"-Inputs!P1473","v":0},{"$f":"-Inputs!Q1473","v":0},{"$f":"-Inputs!R1473","v":0},{"$f":"-Inputs!S1473","v":0},{"$f":"-Inputs!T1473","v":0},{"$f":"-Inputs!U1473","v":0},{"$f":"-Inputs!V1473","v":0},{"$f":"-Inputs!W1473","v":0},{"$f":"-Inputs!X1473","v":0},{"$f":"-Inputs!Y1473","v":0},{"$f":"-Inputs!Z1473","v":0},{"$f":"-Inputs!AA1473","v":0},{"$f":"-Inputs!AB1473","v":0},{"$f":"-Inputs!AC1473","v":0}]
[{"$f":"ROW()","v":404},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1474","v":0},{"$f":"-Inputs!L1474","v":0},{"$f":"-Inputs!M1474","v":0},{"$f":"-Inputs!N1474","v":0},{"$f":"-Inputs!O1474","v":0},{"$f":"-Inputs!P1474","v":0},{"$f":"-Inputs!Q1474","v":0},{"$f":"-Inputs!R1474","v":0},{"$f":"-Inputs!S1474","v":0},{"$f":"-Inputs!T1474","v":0},{"$f":"-Inputs!U1474","v":0},{"$f":"-Inputs!V1474","v":0},{"$f":"-Inputs!W1474","v":0},{"$f":"-Inputs!X1474","v":0},{"$f":"-Inputs!Y1474","v":0},{"$f":"-Inputs!Z1474","v":0},{"$f":"-Inputs!AA1474","v":0},{"$f":"-Inputs!AB1474","v":0},{"$f":"-Inputs!AC1474","v":0}]
[{"$f":"ROW()","v":405},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K1475","v":0},{"$f":"-Inputs!L1475","v":0},{"$f":"-Inputs!M1475","v":0},{"$f":"-Inputs!N1475","v":0},{"$f":"-Inputs!O1475","v":0},{"$f":"-Inputs!P1475","v":0},{"$f":"-Inputs!Q1475","v":0},{"$f":"-Inputs!R1475","v":0},{"$f":"-Inputs!S1475","v":0},{"$f":"-Inputs!T1475","v":0},{"$f":"-Inputs!U1475","v":0},{"$f":"-Inputs!V1475","v":0},{"$f":"-Inputs!W1475","v":0},{"$f":"-Inputs!X1475","v":0},{"$f":"-Inputs!Y1475","v":0},{"$f":"-Inputs!Z1475","v":0},{"$f":"-Inputs!AA1475","v":0},{"$f":"-Inputs!AB1475","v":0},{"$f":"-Inputs!AC1475","v":0}]
[{"$f":"ROW()","v":406},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K397:K405)","v":-0.53496539089460127},{"$f":"SUM(L397:L405)","v":-0.53496539089460127},-0.53496539089460127,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629529,{"$f":"SUM(Y397:Y405)","v":-0.12071517763860985},-0.12071517763860985,-0.12071517763860984,-0.12071517763860984,-0.12071517763860984]
[{"$f":"ROW()","v":407},"Closing Value"]
[{"$f":"ROW()","v":408},null,"Pipeline",null,null,null,null,null,null,{"$f":"J364+J375+J386+J397","v":4.6429644075447786E-2},3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,{"$f":"(S364+S375+S386+S397-S419)*(S364+S375+S386+S397-S419>0)","v":2.2252001123765526E-2},{"$f":"T364+T375+T386+T397","v":2.1887214220097238E-2},2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,{"$f":"MAX(Y364+Y375+Y386+Y397,0)","v":2.0063279701755796E-2},1.9698492798087507E-2,1.9333705894419219E-2,1.896891899075093E-2,1.8604132087082642E-2]
[{"$f":"ROW()","v":409},null,"Compression",null,null,null,null,null,null,2.0471447844066564,1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,{"$f":"(S365+S376+S387+S398-S420)*(S365+S376+S387+S398-S420>0)","v":1.3149687643568873},1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,{"$f":"MAX(Y365+Y376+Y387+Y398,0)","v":0.93926340311206258},0.8766458429045918,0.81402828269712102,0.75141072248965024,0.68879316228217946]
[{"$f":"ROW()","v":410},null,"Metering",null,null,null,null,null,null,0.8324896967561416,0.83080653349165934,0.82912337022717708,0.82744020696269482,0.81079041302757204,0.79414061909244926,0.77749082515732648,0.7608410312222037,0.74419123728708092,{"$f":"(S366+S377+S388+S399-S421)*(S366+S377+S388+S399-S421>0)","v":0.72754144335195814},0.70979653009947141,0.69205161684698469,0.67430670359449796,0.65656179034201123,{"$f":"X366+X377+X388+X399","v":0.6388168770895245},{"$f":"MAX(Y366+Y377+Y388+Y399,0)","v":0.62107196383703767},0.60332705058455094,0.58558213733206421,0.56783722407957749,0.55009231082709076]
[{"$f":"ROW()","v":411},null,"Other Depreciable",null,null,null,null,null,null,2.1145477183535752,1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,{"$f":"(S367+S378+S389+S400-S422)*(S367+S378+S389+S400-S422>0)","v":0.84416547101605899},0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,{"$f":"X367+X378+X389+X400","v":0.63980667639974365},{"$f":"MAX(Y367+Y378+Y389+Y400,0)","v":0.59981875912475968},0.55983084184977572,0.51984292457479175,0.47985500729980779,0.43986709002482383]
[{"$f":"ROW()","v":412},null,"Computers and Motor Vehicles",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"(S368+S379+S390+S401-S423)*(S368+S379+S390+S401-S423>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y368+Y379+Y390+Y401,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":413},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":414},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,"Non-Depreciable",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y371+Y382+Y393+Y404,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":416},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"(S372+S383+S394+S405-S427)*(S372+S383+S394+S405-S427>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y372+Y383+Y394+Y405,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":417},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J408:J416)","v":5.0406118435918206},{"$f":"SUM(K408:K416)","v":4.5056464526972198},3.970681061802618,3.4357156709080168,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684523,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668159,2.4218581995405208,2.3009325834142258,2.1802174057756156,2.0595022281370063,1.9387870504983962,1.8180718728597864,1.6973566952211767]
[{"$f":"ROW()","v":418},"Over Depreciation"]
[{"$f":"ROW()","v":419},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S364+S375+S397)*(S364+S375+S397<0)","v":0}]
[{"$f":"ROW()","v":420},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S365+S376+S398)*(S365+S376+S398<0)","v":0}]
[{"$f":"ROW()","v":421},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S366+S377+S399)*(S366+S377+S399<0)","v":0}]
[{"$f":"ROW()","v":422},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S367+S378+S400)*(S367+S378+S400<0)","v":0}]
[{"$f":"ROW()","v":423},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S368+S379+S401)*(S368+S379+S401<0)","v":0}]
[{"$f":"ROW()","v":424},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":425},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":426},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":427},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S372+S383+S405)*(S372+S383+S405<0)","v":0}]
[{"$f":"ROW()","v":428},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S419:S427)","v":0}]
[{"$f":"ROW()","v":429}]
["2002 Capex"]
[{"$f":"ROW()","v":431},"Life"]
[{"$f":"ROW()","v":432},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,L432-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AB432-1)","v":53}]
[{"$f":"ROW()","v":433},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":434},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":435},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":436},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,L436-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":437},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,L437-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":438},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},null,"Non-Depreciable"]
[{"$f":"ROW()","v":440},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,L440-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561]
[{"$f":"ROW()","v":441}]
[{"$f":"ROW()","v":442},"Opening Value"]
[{"$f":"ROW()","v":443},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J487","v":0},9.5739619080742119E-2,9.1940479140910802E-2,8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,7.9935086137015846E-2,7.8645810554160756E-2,7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,7.2199432639885305E-2,7.0910157057030215E-2,6.9620881474175125E-2,6.8331605891320035E-2]
[{"$f":"ROW()","v":444},null,"Compression",null,null,null,null,null,null,null,0,0.12475209584795395,-0.1249171217169097,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Metering",null,null,null,null,null,null,null,0,0.53600077140215929,0.53431760813767704,0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,-1.3983420316037201,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":446},null,"Other Depreciable",null,null,null,null,null,null,null,0,1.1230617296491476,0.80213860055453634,0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,0.17611209435912403,0.16575255939682265,0.15539302443452127,0.14503348947221989,0.13467395450991848]
[{"$f":"ROW()","v":447},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":449},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":452},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K443:K451)","v":0},{"$f":"SUM(L443:L451)","v":1.8795542159800029},1.3034795661162146,0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,0.23795199203670819,0.22630318149155171,0.21465437094639522,0.20300556040123874]
[{"$f":"ROW()","v":453},"Capex"]
[{"$f":"ROW()","v":454},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$216","v":9.5739619080742119E-2}]
[{"$f":"ROW()","v":455},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$217","v":0.12475209584795395}]
[{"$f":"ROW()","v":456},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$218","v":0.53600077140215929}]
[{"$f":"ROW()","v":457},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$219","v":1.1230617296491476}]
[{"$f":"ROW()","v":458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$220","v":0}]
[{"$f":"ROW()","v":459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$221","v":0}]
[{"$f":"ROW()","v":460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$222","v":0}]
[{"$f":"ROW()","v":461},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$223","v":0}]
[{"$f":"ROW()","v":462},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$224","v":0}]
[{"$f":"ROW()","v":463},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K454:K462)","v":1.8795542159800029}]
[{"$f":"ROW()","v":464},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":465},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2699","v":0},{"$f":"-Inputs!U2699","v":0},{"$f":"-Inputs!V2699","v":0},{"$f":"-Inputs!W2699","v":0},{"$f":"-Inputs!X2699","v":0},{"$f":"-Inputs!Y2699","v":0},{"$f":"-Inputs!Z2699","v":0},{"$f":"-Inputs!AA2699","v":0},{"$f":"-Inputs!AB2699","v":0},{"$f":"-Inputs!AC2699","v":0}]
[{"$f":"ROW()","v":466},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2700","v":0},{"$f":"-Inputs!U2700","v":0},{"$f":"-Inputs!V2700","v":0},{"$f":"-Inputs!W2700","v":0},{"$f":"-Inputs!X2700","v":0},{"$f":"-Inputs!Y2700","v":0},{"$f":"-Inputs!Z2700","v":0},{"$f":"-Inputs!AA2700","v":0},{"$f":"-Inputs!AB2700","v":0},{"$f":"-Inputs!AC2700","v":0}]
[{"$f":"ROW()","v":467},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2701","v":0},{"$f":"-Inputs!U2701","v":0},{"$f":"-Inputs!V2701","v":0},{"$f":"-Inputs!W2701","v":-1.8109046753009252},{"$f":"-Inputs!X2701","v":0},{"$f":"-Inputs!Y2701","v":0},{"$f":"-Inputs!Z2701","v":0},{"$f":"-Inputs!AA2701","v":0},{"$f":"-Inputs!AB2701","v":0},{"$f":"-Inputs!AC2701","v":0}]
[{"$f":"ROW()","v":468},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2702","v":-2.2172139005040906E-2},{"$f":"-Inputs!U2702","v":0},{"$f":"-Inputs!V2702","v":0},{"$f":"-Inputs!W2702","v":0},{"$f":"-Inputs!X2702","v":0},{"$f":"-Inputs!Y2702","v":0},{"$f":"-Inputs!Z2702","v":0},{"$f":"-Inputs!AA2702","v":0},{"$f":"-Inputs!AB2702","v":0},{"$f":"-Inputs!AC2702","v":0}]
[{"$f":"ROW()","v":469},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2703","v":0},{"$f":"-Inputs!U2703","v":0},{"$f":"-Inputs!V2703","v":0},{"$f":"-Inputs!W2703","v":0},{"$f":"-Inputs!X2703","v":0},{"$f":"-Inputs!Y2703","v":0},{"$f":"-Inputs!Z2703","v":0},{"$f":"-Inputs!AA2703","v":0},{"$f":"-Inputs!AB2703","v":0},{"$f":"-Inputs!AC2703","v":0}]
[{"$f":"ROW()","v":470},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2704","v":0},{"$f":"-Inputs!U2704","v":0},{"$f":"-Inputs!V2704","v":0},{"$f":"-Inputs!W2704","v":0},{"$f":"-Inputs!X2704","v":0},{"$f":"-Inputs!Y2704","v":0},{"$f":"-Inputs!Z2704","v":0},{"$f":"-Inputs!AA2704","v":0},{"$f":"-Inputs!AB2704","v":0},{"$f":"-Inputs!AC2704","v":0}]
[{"$f":"ROW()","v":471},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2705","v":0},{"$f":"-Inputs!U2705","v":0},{"$f":"-Inputs!V2705","v":0},{"$f":"-Inputs!W2705","v":0},{"$f":"-Inputs!X2705","v":0},{"$f":"-Inputs!Y2705","v":0},{"$f":"-Inputs!Z2705","v":0},{"$f":"-Inputs!AA2705","v":0},{"$f":"-Inputs!AB2705","v":0},{"$f":"-Inputs!AC2705","v":0}]
[{"$f":"ROW()","v":472},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2706","v":0},{"$f":"-Inputs!U2706","v":0},{"$f":"-Inputs!V2706","v":0},{"$f":"-Inputs!W2706","v":0},{"$f":"-Inputs!X2706","v":0},{"$f":"-Inputs!Y2706","v":0},{"$f":"-Inputs!Z2706","v":0},{"$f":"-Inputs!AA2706","v":0},{"$f":"-Inputs!AB2706","v":0},{"$f":"-Inputs!AC2706","v":0}]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2707","v":0},{"$f":"-Inputs!U2707","v":0},{"$f":"-Inputs!V2707","v":0},{"$f":"-Inputs!W2707","v":0},{"$f":"-Inputs!X2707","v":0},{"$f":"-Inputs!Y2707","v":0},{"$f":"-Inputs!Z2707","v":0},{"$f":"-Inputs!AA2707","v":0},{"$f":"-Inputs!AB2707","v":0},{"$f":"-Inputs!AC2707","v":0}]
[{"$f":"ROW()","v":474},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T465:T473)","v":-2.2172139005040906E-2},0,0,-1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":475},"Depreciation"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1478","v":-3.7991399398313169E-3},{"$f":"-Inputs!M1478","v":-3.7991399398313169E-3},{"$f":"-Inputs!N1478","v":-1.3677088440106015E-3},{"$f":"-Inputs!O1478","v":-1.3677088440106015E-3},{"$f":"-Inputs!P1478","v":-1.3677088440106015E-3},{"$f":"-Inputs!Q1478","v":-1.3677088440106015E-3},{"$f":"-Inputs!R1478","v":-1.3677088440106015E-3},{"$f":"-Inputs!S1478","v":-1.3677088440106015E-3},{"$f":"-Inputs!T1478","v":-1.2892755828550955E-3},{"$f":"-Inputs!U1478","v":-1.2892755828550955E-3},{"$f":"-Inputs!V1478","v":-1.2892755828550955E-3},{"$f":"-Inputs!W1478","v":-1.2892755828550957E-3},{"$f":"-Inputs!X1478","v":-1.2892755828550957E-3},{"$f":"-Inputs!Y1478","v":-1.2892755828550939E-3},{"$f":"-Inputs!Z1478","v":-1.2892755828550937E-3},{"$f":"-Inputs!AA1478","v":-1.2892755828550937E-3},{"$f":"-Inputs!AB1478","v":-1.2892755828550935E-3},{"$f":"-Inputs!AC1478","v":-1.2892755828550935E-3}]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1479","v":-0.24966921756486365},{"$f":"-Inputs!M1479","v":-0.24966921756486365},{"$f":"-Inputs!N1479","v":0},{"$f":"-Inputs!O1479","v":0},{"$f":"-Inputs!P1479","v":0},{"$f":"-Inputs!Q1479","v":0},{"$f":"-Inputs!R1479","v":0},{"$f":"-Inputs!S1479","v":0},{"$f":"-Inputs!T1479","v":0},{"$f":"-Inputs!U1479","v":0},{"$f":"-Inputs!V1479","v":0},{"$f":"-Inputs!W1479","v":0},{"$f":"-Inputs!X1479","v":0},{"$f":"-Inputs!Y1479","v":0},{"$f":"-Inputs!Z1479","v":0},{"$f":"-Inputs!AA1479","v":0},{"$f":"-Inputs!AB1479","v":0},{"$f":"-Inputs!AC1479","v":0}]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1480","v":-1.6831632644822275E-3},{"$f":"-Inputs!M1480","v":-1.6831632644822275E-3},{"$f":"-Inputs!N1480","v":-1.0720015428043184E-2},{"$f":"-Inputs!O1480","v":-1.0720015428043184E-2},{"$f":"-Inputs!P1480","v":-1.0720015428043184E-2},{"$f":"-Inputs!Q1480","v":-1.0720015428043184E-2},{"$f":"-Inputs!R1480","v":-1.0720015428043184E-2},{"$f":"-Inputs!S1480","v":-1.0720015428043184E-2},{"$f":"-Inputs!T1480","v":-1.115034172154609E-2},{"$f":"-Inputs!U1480","v":-1.115034172154609E-2},{"$f":"-Inputs!V1480","v":-1.115034172154609E-2},{"$f":"-Inputs!W1480","v":-1.115034172154609E-2},{"$f":"-Inputs!X1480","v":-1.115034172154609E-2},{"$f":"-Inputs!Y1480","v":1.3983420316037203},{"$f":"-Inputs!Z1480","v":0},{"$f":"-Inputs!AA1480","v":0},{"$f":"-Inputs!AB1480","v":0},{"$f":"-Inputs!AC1480","v":0}]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1481","v":-0.32092312909461135},{"$f":"-Inputs!M1481","v":-0.32092312909461135},{"$f":"-Inputs!N1481","v":-3.7435390988304916E-2},{"$f":"-Inputs!O1481","v":-3.7435390988304916E-2},{"$f":"-Inputs!P1481","v":-3.7435390988304916E-2},{"$f":"-Inputs!Q1481","v":-3.7435390988304916E-2},{"$f":"-Inputs!R1481","v":-3.7435390988304916E-2},{"$f":"-Inputs!S1481","v":-3.7435390988304916E-2},{"$f":"-Inputs!T1481","v":-1.1663778433186152E-2},{"$f":"-Inputs!U1481","v":-1.1663778433186148E-2},{"$f":"-Inputs!V1481","v":-1.1663778433186148E-2},{"$f":"-Inputs!W1481","v":-1.1663778433186148E-2},{"$f":"-Inputs!X1481","v":-1.1663778433186148E-2},{"$f":"-Inputs!Y1481","v":-1.0359534962301391E-2},{"$f":"-Inputs!Z1481","v":-1.0359534962301391E-2},{"$f":"-Inputs!AA1481","v":-1.0359534962301391E-2},{"$f":"-Inputs!AB1481","v":-1.0359534962301395E-2},{"$f":"-Inputs!AC1481","v":-1.0359534962301395E-2}]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1482","v":0},{"$f":"-Inputs!M1482","v":0},{"$f":"-Inputs!N1482","v":0},{"$f":"-Inputs!O1482","v":0},{"$f":"-Inputs!P1482","v":0},{"$f":"-Inputs!Q1482","v":0},{"$f":"-Inputs!R1482","v":0},{"$f":"-Inputs!S1482","v":0},{"$f":"-Inputs!T1482","v":0},{"$f":"-Inputs!U1482","v":0},{"$f":"-Inputs!V1482","v":0},{"$f":"-Inputs!W1482","v":0},{"$f":"-Inputs!X1482","v":0},{"$f":"-Inputs!Y1482","v":0},{"$f":"-Inputs!Z1482","v":0},{"$f":"-Inputs!AA1482","v":0},{"$f":"-Inputs!AB1482","v":0},{"$f":"-Inputs!AC1482","v":0}]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1483","v":0},{"$f":"-Inputs!M1483","v":0},{"$f":"-Inputs!N1483","v":0},{"$f":"-Inputs!O1483","v":0},{"$f":"-Inputs!P1483","v":0},{"$f":"-Inputs!Q1483","v":0},{"$f":"-Inputs!R1483","v":0},{"$f":"-Inputs!S1483","v":0},{"$f":"-Inputs!T1483","v":0},{"$f":"-Inputs!U1483","v":0},{"$f":"-Inputs!V1483","v":0},{"$f":"-Inputs!W1483","v":0},{"$f":"-Inputs!X1483","v":0},{"$f":"-Inputs!Y1483","v":0},{"$f":"-Inputs!Z1483","v":0},{"$f":"-Inputs!AA1483","v":0},{"$f":"-Inputs!AB1483","v":0},{"$f":"-Inputs!AC1483","v":0}]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1484","v":0},{"$f":"-Inputs!M1484","v":0},{"$f":"-Inputs!N1484","v":0},{"$f":"-Inputs!O1484","v":0},{"$f":"-Inputs!P1484","v":0},{"$f":"-Inputs!Q1484","v":0},{"$f":"-Inputs!R1484","v":0},{"$f":"-Inputs!S1484","v":0},{"$f":"-Inputs!T1484","v":0},{"$f":"-Inputs!U1484","v":0},{"$f":"-Inputs!V1484","v":0},{"$f":"-Inputs!W1484","v":0},{"$f":"-Inputs!X1484","v":0},{"$f":"-Inputs!Y1484","v":0},{"$f":"-Inputs!Z1484","v":0},{"$f":"-Inputs!AA1484","v":0},{"$f":"-Inputs!AB1484","v":0},{"$f":"-Inputs!AC1484","v":0}]
[{"$f":"ROW()","v":483},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1485","v":0},{"$f":"-Inputs!M1485","v":0},{"$f":"-Inputs!N1485","v":0},{"$f":"-Inputs!O1485","v":0},{"$f":"-Inputs!P1485","v":0},{"$f":"-Inputs!Q1485","v":0},{"$f":"-Inputs!R1485","v":0},{"$f":"-Inputs!S1485","v":0},{"$f":"-Inputs!T1485","v":0},{"$f":"-Inputs!U1485","v":0},{"$f":"-Inputs!V1485","v":0},{"$f":"-Inputs!W1485","v":0},{"$f":"-Inputs!X1485","v":0},{"$f":"-Inputs!Y1485","v":0},{"$f":"-Inputs!Z1485","v":0},{"$f":"-Inputs!AA1485","v":0},{"$f":"-Inputs!AB1485","v":0},{"$f":"-Inputs!AC1485","v":0}]
[{"$f":"ROW()","v":484},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1486","v":0},{"$f":"-Inputs!M1486","v":0},{"$f":"-Inputs!N1486","v":0},{"$f":"-Inputs!O1486","v":0},{"$f":"-Inputs!P1486","v":0},{"$f":"-Inputs!Q1486","v":0},{"$f":"-Inputs!R1486","v":0},{"$f":"-Inputs!S1486","v":0},{"$f":"-Inputs!T1486","v":0},{"$f":"-Inputs!U1486","v":0},{"$f":"-Inputs!V1486","v":0},{"$f":"-Inputs!W1486","v":0},{"$f":"-Inputs!X1486","v":0},{"$f":"-Inputs!Y1486","v":0},{"$f":"-Inputs!Z1486","v":0},{"$f":"-Inputs!AA1486","v":0},{"$f":"-Inputs!AB1486","v":0},{"$f":"-Inputs!AC1486","v":0}]
[{"$f":"ROW()","v":485},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L476:L484)","v":-0.57607464986378853},{"$f":"SUM(M476:M484)","v":-0.57607464986378853},-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-2.4103395737587338E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,{"$f":"SUM(Y476:Y484)","v":1.3866932210585639},-1.1648810545156485E-2,-1.1648810545156485E-2,-1.1648810545156488E-2,-1.1648810545156488E-2]
[{"$f":"ROW()","v":486},"Closing Value"]
[{"$f":"ROW()","v":487},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K443+K454+K465+K476","v":9.5739619080742119E-2},9.1940479140910802E-2,8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,{"$f":"(S443+S454+S465+S476-S498)*(S443+S454+S465+S476-S498>0)","v":7.9935086137015846E-2},{"$f":"T443+T454+T465+T476","v":7.8645810554160756E-2},7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,{"$f":"MAX(Y443+Y454+Y465+Y476,0)","v":7.2199432639885305E-2},7.0910157057030215E-2,6.9620881474175125E-2,6.8331605891320035E-2,6.7042330308464945E-2]
[{"$f":"ROW()","v":488},null,"Compression",null,null,null,null,null,null,null,0.12475209584795395,-0.1249171217169097,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,{"$f":"(S444+S455+S466+S477-S499)*(S444+S455+S466+S477-S499>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y444+Y455+Y466+Y477,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":489},null,"Metering",null,null,null,null,null,null,null,0.53600077140215929,0.53431760813767704,0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,{"$f":"(S445+S456+S467+S478-S500)*(S445+S456+S467+S478-S500>0)","v":0.46831435230493584},0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,{"$f":"X445+X456+X467+X478","v":-1.3983420316037201},{"$f":"MAX(Y445+Y456+Y467+Y478,0)","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":490},null,"Other Depreciable",null,null,null,null,null,null,null,1.1230617296491476,0.80213860055453634,0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,{"$f":"(S446+S457+S468+S479-S501)*(S446+S457+S468+S479-S501>0)","v":0.25660312553009562},0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,{"$f":"X446+X457+X468+X479","v":0.17611209435912403},{"$f":"MAX(Y446+Y457+Y468+Y479,0)","v":0.16575255939682265},0.15539302443452127,0.14503348947221989,0.13467395450991848,0.12431441954761709]
[{"$f":"ROW()","v":491},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S447+S458+S469+S480-S502)*(S447+S458+S469+S480-S502>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y447+Y458+Y469+Y480,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":492},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":493},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y450+Y461+Y472+Y483,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":495},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S451+S462+S473+S484-S506)*(S451+S462+S473+S484-S506>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y451+Y462+Y473+Y484,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":496},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K487:K495)","v":1.8795542159800029},{"$f":"SUM(L487:L495)","v":1.3034795661162146},0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,0.23795199203670819,0.22630318149155171,0.21465437094639522,0.20300556040123874,0.19135674985608225]
[{"$f":"ROW()","v":497},"Over Depreciation"]
[{"$f":"ROW()","v":498},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S443+S454+S476)*(S443+S454+S476<0)","v":0}]
[{"$f":"ROW()","v":499},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S444+S455+S477)*(S444+S455+S477<0)","v":-0.37458633928177337}]
[{"$f":"ROW()","v":500},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S445+S456+S478)*(S445+S456+S478<0)","v":0}]
[{"$f":"ROW()","v":501},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S446+S457+S479)*(S446+S457+S479<0)","v":0}]
[{"$f":"ROW()","v":502},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S447+S458+S480)*(S447+S458+S480<0)","v":0}]
[{"$f":"ROW()","v":503},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":504},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":505},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":506},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S451+S462+S484)*(S451+S462+S484<0)","v":0}]
[{"$f":"ROW()","v":507},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S498:S506)","v":-0.37458633928177337}]
[{"$f":"ROW()","v":508}]
["2003 Capex"]
[{"$f":"ROW()","v":510},"Life"]
[{"$f":"ROW()","v":511},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,M511-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54]
[{"$f":"ROW()","v":512},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":513},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":514},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":515},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,M515-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,M516-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB516-1)","v":0}]
[{"$f":"ROW()","v":517},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,"Non-Depreciable"]
[{"$f":"ROW()","v":519},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,M519-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561]
[{"$f":"ROW()","v":520}]
[{"$f":"ROW()","v":521},"Opening Value"]
[{"$f":"ROW()","v":522},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K566","v":0},3.0922514440645993E-5,-8.5772553239113168E-3,-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,"Compression",null,null,null,null,null,null,null,null,0,-0.16792048732523865,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,"Metering",null,null,null,null,null,null,null,null,0,-4.6467426277849805E-2,-4.8150589542332034E-2,-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,1.3464539412949426,1.0816362543497386,1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047]
[{"$f":"ROW()","v":526},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L522:L530)","v":0},{"$f":"SUM(M522:M530)","v":1.1320969502062947},0.75431496302484069,0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047]
[{"$f":"ROW()","v":532},"Capex"]
[{"$f":"ROW()","v":533},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$216","v":3.0922514440645993E-5}]
[{"$f":"ROW()","v":534},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$217","v":-0.16792048732523865}]
[{"$f":"ROW()","v":535},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$218","v":-4.6467426277849805E-2}]
[{"$f":"ROW()","v":536},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$219","v":1.3464539412949426}]
[{"$f":"ROW()","v":537},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$220","v":0}]
[{"$f":"ROW()","v":538},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$221","v":0}]
[{"$f":"ROW()","v":539},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$222","v":0}]
[{"$f":"ROW()","v":540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$223","v":0}]
[{"$f":"ROW()","v":541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$224","v":0}]
[{"$f":"ROW()","v":542},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L533:L541)","v":1.1320969502062947}]
[{"$f":"ROW()","v":543},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2710","v":0},{"$f":"-Inputs!U2710","v":0},{"$f":"-Inputs!V2710","v":0},{"$f":"-Inputs!W2710","v":0},{"$f":"-Inputs!X2710","v":0},{"$f":"-Inputs!Y2710","v":0},{"$f":"-Inputs!Z2710","v":0},{"$f":"-Inputs!AA2710","v":0},{"$f":"-Inputs!AB2710","v":0},{"$f":"-Inputs!AC2710","v":0}]
[{"$f":"ROW()","v":545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2711","v":0},{"$f":"-Inputs!U2711","v":0},{"$f":"-Inputs!V2711","v":0},{"$f":"-Inputs!W2711","v":0},{"$f":"-Inputs!X2711","v":0},{"$f":"-Inputs!Y2711","v":0},{"$f":"-Inputs!Z2711","v":0},{"$f":"-Inputs!AA2711","v":0},{"$f":"-Inputs!AB2711","v":0},{"$f":"-Inputs!AC2711","v":0}]
[{"$f":"ROW()","v":546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2712","v":0},{"$f":"-Inputs!U2712","v":0},{"$f":"-Inputs!V2712","v":0},{"$f":"-Inputs!W2712","v":0},{"$f":"-Inputs!X2712","v":0},{"$f":"-Inputs!Y2712","v":0},{"$f":"-Inputs!Z2712","v":0},{"$f":"-Inputs!AA2712","v":0},{"$f":"-Inputs!AB2712","v":0},{"$f":"-Inputs!AC2712","v":0}]
[{"$f":"ROW()","v":547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2713","v":0},{"$f":"-Inputs!U2713","v":0},{"$f":"-Inputs!V2713","v":0},{"$f":"-Inputs!W2713","v":0},{"$f":"-Inputs!X2713","v":0},{"$f":"-Inputs!Y2713","v":0},{"$f":"-Inputs!Z2713","v":0},{"$f":"-Inputs!AA2713","v":0},{"$f":"-Inputs!AB2713","v":0},{"$f":"-Inputs!AC2713","v":0}]
[{"$f":"ROW()","v":548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2714","v":0},{"$f":"-Inputs!U2714","v":0},{"$f":"-Inputs!V2714","v":0},{"$f":"-Inputs!W2714","v":0},{"$f":"-Inputs!X2714","v":0},{"$f":"-Inputs!Y2714","v":0},{"$f":"-Inputs!Z2714","v":0},{"$f":"-Inputs!AA2714","v":0},{"$f":"-Inputs!AB2714","v":0},{"$f":"-Inputs!AC2714","v":0}]
[{"$f":"ROW()","v":549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2715","v":0},{"$f":"-Inputs!U2715","v":0},{"$f":"-Inputs!V2715","v":0},{"$f":"-Inputs!W2715","v":0},{"$f":"-Inputs!X2715","v":0},{"$f":"-Inputs!Y2715","v":0},{"$f":"-Inputs!Z2715","v":0},{"$f":"-Inputs!AA2715","v":0},{"$f":"-Inputs!AB2715","v":0},{"$f":"-Inputs!AC2715","v":0}]
[{"$f":"ROW()","v":550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2716","v":0},{"$f":"-Inputs!U2716","v":0},{"$f":"-Inputs!V2716","v":0},{"$f":"-Inputs!W2716","v":0},{"$f":"-Inputs!X2716","v":0},{"$f":"-Inputs!Y2716","v":0},{"$f":"-Inputs!Z2716","v":0},{"$f":"-Inputs!AA2716","v":0},{"$f":"-Inputs!AB2716","v":0},{"$f":"-Inputs!AC2716","v":0}]
[{"$f":"ROW()","v":551},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2717","v":0},{"$f":"-Inputs!U2717","v":0},{"$f":"-Inputs!V2717","v":0},{"$f":"-Inputs!W2717","v":0},{"$f":"-Inputs!X2717","v":0},{"$f":"-Inputs!Y2717","v":0},{"$f":"-Inputs!Z2717","v":0},{"$f":"-Inputs!AA2717","v":0},{"$f":"-Inputs!AB2717","v":0},{"$f":"-Inputs!AC2717","v":0}]
[{"$f":"ROW()","v":552},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2718","v":0},{"$f":"-Inputs!U2718","v":0},{"$f":"-Inputs!V2718","v":0},{"$f":"-Inputs!W2718","v":0},{"$f":"-Inputs!X2718","v":0},{"$f":"-Inputs!Y2718","v":0},{"$f":"-Inputs!Z2718","v":0},{"$f":"-Inputs!AA2718","v":0},{"$f":"-Inputs!AB2718","v":0},{"$f":"-Inputs!AC2718","v":0}]
[{"$f":"ROW()","v":553},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T544:T552)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},"Depreciation"]
[{"$f":"ROW()","v":555},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1489","v":-8.6081778383519623E-3},{"$f":"-Inputs!N1489","v":-4.417502062949427E-7},{"$f":"-Inputs!O1489","v":-4.417502062949427E-7},{"$f":"-Inputs!P1489","v":-4.417502062949427E-7},{"$f":"-Inputs!Q1489","v":-4.417502062949427E-7},{"$f":"-Inputs!R1489","v":-4.417502062949427E-7},{"$f":"-Inputs!S1489","v":-4.417502062949427E-7},{"$f":"-Inputs!T1489","v":0},{"$f":"-Inputs!U1489","v":0},{"$f":"-Inputs!V1489","v":0},{"$f":"-Inputs!W1489","v":0},{"$f":"-Inputs!X1489","v":0},{"$f":"-Inputs!Y1489","v":0},{"$f":"-Inputs!Z1489","v":0},{"$f":"-Inputs!AA1489","v":0},{"$f":"-Inputs!AB1489","v":0},{"$f":"-Inputs!AC1489","v":0}]
[{"$f":"ROW()","v":556},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1490","v":-0.10267295913341591},{"$f":"-Inputs!N1490","v":0},{"$f":"-Inputs!O1490","v":0},{"$f":"-Inputs!P1490","v":0},{"$f":"-Inputs!Q1490","v":0},{"$f":"-Inputs!R1490","v":0},{"$f":"-Inputs!S1490","v":0},{"$f":"-Inputs!T1490","v":0},{"$f":"-Inputs!U1490","v":0},{"$f":"-Inputs!V1490","v":0},{"$f":"-Inputs!W1490","v":0},{"$f":"-Inputs!X1490","v":0},{"$f":"-Inputs!Y1490","v":0},{"$f":"-Inputs!Z1490","v":0},{"$f":"-Inputs!AA1490","v":0},{"$f":"-Inputs!AB1490","v":0},{"$f":"-Inputs!AC1490","v":0}]
[{"$f":"ROW()","v":557},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1491","v":-1.6831632644822279E-3},{"$f":"-Inputs!N1491","v":9.2934852555699612E-4},{"$f":"-Inputs!O1491","v":9.2934852555699612E-4},{"$f":"-Inputs!P1491","v":9.2934852555699612E-4},{"$f":"-Inputs!Q1491","v":9.2934852555699612E-4},{"$f":"-Inputs!R1491","v":9.2934852555699612E-4},{"$f":"-Inputs!S1491","v":9.2934852555699612E-4},{"$f":"-Inputs!T1491","v":0},{"$f":"-Inputs!U1491","v":0},{"$f":"-Inputs!V1491","v":0},{"$f":"-Inputs!W1491","v":0},{"$f":"-Inputs!X1491","v":0},{"$f":"-Inputs!Y1491","v":0},{"$f":"-Inputs!Z1491","v":0},{"$f":"-Inputs!AA1491","v":0},{"$f":"-Inputs!AB1491","v":0},{"$f":"-Inputs!AC1491","v":0}]
[{"$f":"ROW()","v":558},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1492","v":-0.2648176869452038},{"$f":"-Inputs!N1492","v":-4.4881798043164743E-2},{"$f":"-Inputs!O1492","v":-4.4881798043164743E-2},{"$f":"-Inputs!P1492","v":-4.4881798043164743E-2},{"$f":"-Inputs!Q1492","v":-4.4881798043164743E-2},{"$f":"-Inputs!R1492","v":-4.4881798043164743E-2},{"$f":"-Inputs!S1492","v":-4.4881798043164743E-2},{"$f":"-Inputs!T1492","v":-3.5319368090902192E-2},{"$f":"-Inputs!U1492","v":-3.5319368090902199E-2},{"$f":"-Inputs!V1492","v":-3.5319368090902199E-2},{"$f":"-Inputs!W1492","v":-3.5319368090902199E-2},{"$f":"-Inputs!X1492","v":-3.5319368090902206E-2},{"$f":"-Inputs!Y1492","v":-3.5319368090902171E-2},{"$f":"-Inputs!Z1492","v":-3.5319368090902165E-2},{"$f":"-Inputs!AA1492","v":-3.5319368090902165E-2},{"$f":"-Inputs!AB1492","v":-3.5319368090902165E-2},{"$f":"-Inputs!AC1492","v":-3.5319368090902165E-2}]
[{"$f":"ROW()","v":559},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1493","v":0},{"$f":"-Inputs!N1493","v":0},{"$f":"-Inputs!O1493","v":0},{"$f":"-Inputs!P1493","v":0},{"$f":"-Inputs!Q1493","v":0},{"$f":"-Inputs!R1493","v":0},{"$f":"-Inputs!S1493","v":0},{"$f":"-Inputs!T1493","v":0},{"$f":"-Inputs!U1493","v":0},{"$f":"-Inputs!V1493","v":0},{"$f":"-Inputs!W1493","v":0},{"$f":"-Inputs!X1493","v":0},{"$f":"-Inputs!Y1493","v":0},{"$f":"-Inputs!Z1493","v":0},{"$f":"-Inputs!AA1493","v":0},{"$f":"-Inputs!AB1493","v":0},{"$f":"-Inputs!AC1493","v":0}]
[{"$f":"ROW()","v":560},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1494","v":0},{"$f":"-Inputs!N1494","v":0},{"$f":"-Inputs!O1494","v":0},{"$f":"-Inputs!P1494","v":0},{"$f":"-Inputs!Q1494","v":0},{"$f":"-Inputs!R1494","v":0},{"$f":"-Inputs!S1494","v":0},{"$f":"-Inputs!T1494","v":0},{"$f":"-Inputs!U1494","v":0},{"$f":"-Inputs!V1494","v":0},{"$f":"-Inputs!W1494","v":0},{"$f":"-Inputs!X1494","v":0},{"$f":"-Inputs!Y1494","v":0},{"$f":"-Inputs!Z1494","v":0},{"$f":"-Inputs!AA1494","v":0},{"$f":"-Inputs!AB1494","v":0},{"$f":"-Inputs!AC1494","v":0}]
[{"$f":"ROW()","v":561},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1495","v":0},{"$f":"-Inputs!N1495","v":0},{"$f":"-Inputs!O1495","v":0},{"$f":"-Inputs!P1495","v":0},{"$f":"-Inputs!Q1495","v":0},{"$f":"-Inputs!R1495","v":0},{"$f":"-Inputs!S1495","v":0},{"$f":"-Inputs!T1495","v":0},{"$f":"-Inputs!U1495","v":0},{"$f":"-Inputs!V1495","v":0},{"$f":"-Inputs!W1495","v":0},{"$f":"-Inputs!X1495","v":0},{"$f":"-Inputs!Y1495","v":0},{"$f":"-Inputs!Z1495","v":0},{"$f":"-Inputs!AA1495","v":0},{"$f":"-Inputs!AB1495","v":0},{"$f":"-Inputs!AC1495","v":0}]
[{"$f":"ROW()","v":562},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1496","v":0},{"$f":"-Inputs!N1496","v":0},{"$f":"-Inputs!O1496","v":0},{"$f":"-Inputs!P1496","v":0},{"$f":"-Inputs!Q1496","v":0},{"$f":"-Inputs!R1496","v":0},{"$f":"-Inputs!S1496","v":0},{"$f":"-Inputs!T1496","v":0},{"$f":"-Inputs!U1496","v":0},{"$f":"-Inputs!V1496","v":0},{"$f":"-Inputs!W1496","v":0},{"$f":"-Inputs!X1496","v":0},{"$f":"-Inputs!Y1496","v":0},{"$f":"-Inputs!Z1496","v":0},{"$f":"-Inputs!AA1496","v":0},{"$f":"-Inputs!AB1496","v":0},{"$f":"-Inputs!AC1496","v":0}]
[{"$f":"ROW()","v":563},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1497","v":0},{"$f":"-Inputs!N1497","v":0},{"$f":"-Inputs!O1497","v":0},{"$f":"-Inputs!P1497","v":0},{"$f":"-Inputs!Q1497","v":0},{"$f":"-Inputs!R1497","v":0},{"$f":"-Inputs!S1497","v":0},{"$f":"-Inputs!T1497","v":0},{"$f":"-Inputs!U1497","v":0},{"$f":"-Inputs!V1497","v":0},{"$f":"-Inputs!W1497","v":0},{"$f":"-Inputs!X1497","v":0},{"$f":"-Inputs!Y1497","v":0},{"$f":"-Inputs!Z1497","v":0},{"$f":"-Inputs!AA1497","v":0},{"$f":"-Inputs!AB1497","v":0},{"$f":"-Inputs!AC1497","v":0}]
[{"$f":"ROW()","v":564},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M555:M563)","v":-0.37778198718145389},{"$f":"SUM(N555:N563)","v":-4.3952891267814043E-2},-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-3.5319368090902192E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902206E-2,{"$f":"SUM(Y555:Y563)","v":-3.5319368090902171E-2},-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2]
[{"$f":"ROW()","v":565},"Closing Value"]
[{"$f":"ROW()","v":566},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L522+L533+L544+L555","v":3.0922514440645993E-5},-8.5772553239113168E-3,-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,{"$f":"(S522+S533+S544+S555-S577)*(S522+S533+S544+S555-S577>0)","v":0},{"$f":"T522+T533+T544+T555","v":0},0,0,0,0,{"$f":"MAX(Y522+Y533+Y544+Y555,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":567},null,"Compression",null,null,null,null,null,null,null,null,-0.16792048732523865,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,{"$f":"(S523+S534+S545+S556-S578)*(S523+S534+S545+S556-S578>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y523+Y534+Y545+Y556,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":568},null,"Metering",null,null,null,null,null,null,null,null,-4.6467426277849805E-2,-4.8150589542332034E-2,-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,{"$f":"(S524+S535+S546+S557-S579)*(S524+S535+S546+S557-S579>0)","v":0},0,0,0,0,{"$f":"X524+X535+X546+X557","v":0},{"$f":"MAX(Y524+Y535+Y546+Y557,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":569},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.3464539412949426,1.0816362543497386,1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,{"$f":"(S525+S536+S547+S558-S580)*(S525+S536+S547+S558-S580>0)","v":0.8123454660907502},0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,{"$f":"X525+X536+X547+X558","v":0.63574862563623924},{"$f":"MAX(Y525+Y536+Y547+Y558,0)","v":0.60042925754533705},0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828]
[{"$f":"ROW()","v":570},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S526+S537+S548+S559-S581)*(S526+S537+S548+S559-S581>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y526+Y537+Y548+Y559,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y529+Y540+Y551+Y562,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":574},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S530+S541+S552+S563-S585)*(S530+S541+S552+S563-S585>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y530+Y541+Y552+Y563,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":575},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L566:L574)","v":1.1320969502062947},{"$f":"SUM(M566:M574)","v":0.75431496302484069},0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828]
[{"$f":"ROW()","v":576},"Over Depreciation"]
[{"$f":"ROW()","v":577},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S522+S533+S555)*(S522+S533+S555<0)","v":-8.5799058251490867E-3}]
[{"$f":"ROW()","v":578},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S523+S534+S556)*(S523+S534+S556<0)","v":-0.27059344645865457}]
[{"$f":"ROW()","v":579},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S524+S535+S557)*(S524+S535+S557<0)","v":-4.2574498388990051E-2}]
[{"$f":"ROW()","v":580},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S525+S536+S558)*(S525+S536+S558<0)","v":0}]
[{"$f":"ROW()","v":581},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S526+S537+S559)*(S526+S537+S559<0)","v":0}]
[{"$f":"ROW()","v":582},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":583},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":584},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":585},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S530+S541+S563)*(S530+S541+S563<0)","v":0}]
[{"$f":"ROW()","v":586},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S577:S585)","v":-0.32174785067279377}]
[{"$f":"ROW()","v":587}]
["2004 Capex"]
[{"$f":"ROW()","v":589},"Life"]
[{"$f":"ROW()","v":590},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,N590-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55]
[{"$f":"ROW()","v":591},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":592},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":593},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":594},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,N594-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":595},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,N595-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":596},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},null,"Non-Depreciable"]
[{"$f":"ROW()","v":598},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,N598-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561]
[{"$f":"ROW()","v":599}]
[{"$f":"ROW()","v":600},"Opening Value"]
[{"$f":"ROW()","v":601},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L645","v":0},0.88574910815214025,0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,0.80982775602481372,0.79717419733692596,0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,0.73390640389748718,0.72125284520959942,0.70859928652171167,0.69594572783382391]
[{"$f":"ROW()","v":602},null,"Compression",null,null,null,null,null,null,null,null,null,0,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.25068993383331156,0.2397903714927328,0.22889080915215404,0.21799124681157528,0.20709168447099652,0.19619212213041776,0.185292559789839,0.17439299744926023,0.16349343510868147]
[{"$f":"ROW()","v":603},null,"Metering",null,null,null,null,null,null,null,null,null,0,2.3818461893232468,2.3342092655367819,2.286572341750317,2.2389354179638521,2.1912984941773872,2.1436615703909223,2.0960246466044574,2.0483877228179925,2.0007507990315276,1.9531138752450627,1.9054769514585979,1.857840027672133,1.8102031038856681,1.7625661800992032,1.7149292563127383,1.6672923325262734]
[{"$f":"ROW()","v":604},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,0,1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,0.66285838313758116,0.62797109981455057,0.59308381649151998,0.55819653316848938,0.52330924984545879]
[{"$f":"ROW()","v":605},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M601:M609)","v":0},{"$f":"SUM(N601:N609)","v":4.814526421742789},4.7113912183319853,4.6082560149211824,4.5051208115103796,4.4019856080995758,4.298850404688773,4.1957152012779702,3.9304891208716128,3.8164543551202312,3.7024195893688492,3.5883848236174671,3.4743500578660855,3.3682727297281234,3.2621954015901613,3.1561180734521996,3.0500407453142375]
[{"$f":"ROW()","v":611},"Capex"]
[{"$f":"ROW()","v":612},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$216","v":0.88574910815214025}]
[{"$f":"ROW()","v":613},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$217","v":0.26158949617389032}]
[{"$f":"ROW()","v":614},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$218","v":2.3818461893232468}]
[{"$f":"ROW()","v":615},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$219","v":1.2853416280935113}]
[{"$f":"ROW()","v":616},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$220","v":0}]
[{"$f":"ROW()","v":617},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$221","v":0}]
[{"$f":"ROW()","v":618},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$222","v":0}]
[{"$f":"ROW()","v":619},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$223","v":0}]
[{"$f":"ROW()","v":620},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$224","v":0}]
[{"$f":"ROW()","v":621},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:M620)","v":4.814526421742789}]
[{"$f":"ROW()","v":622},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":623},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2721","v":0},{"$f":"-Inputs!U2721","v":0},{"$f":"-Inputs!V2721","v":0},{"$f":"-Inputs!W2721","v":0},{"$f":"-Inputs!X2721","v":0},{"$f":"-Inputs!Y2721","v":0},{"$f":"-Inputs!Z2721","v":0},{"$f":"-Inputs!AA2721","v":0},{"$f":"-Inputs!AB2721","v":0},{"$f":"-Inputs!AC2721","v":0}]
[{"$f":"ROW()","v":624},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2722","v":0},{"$f":"-Inputs!U2722","v":0},{"$f":"-Inputs!V2722","v":0},{"$f":"-Inputs!W2722","v":0},{"$f":"-Inputs!X2722","v":0},{"$f":"-Inputs!Y2722","v":0},{"$f":"-Inputs!Z2722","v":0},{"$f":"-Inputs!AA2722","v":0},{"$f":"-Inputs!AB2722","v":0},{"$f":"-Inputs!AC2722","v":0}]
[{"$f":"ROW()","v":625},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2723","v":0},{"$f":"-Inputs!U2723","v":0},{"$f":"-Inputs!V2723","v":0},{"$f":"-Inputs!W2723","v":0},{"$f":"-Inputs!X2723","v":0},{"$f":"-Inputs!Y2723","v":0},{"$f":"-Inputs!Z2723","v":0},{"$f":"-Inputs!AA2723","v":0},{"$f":"-Inputs!AB2723","v":0},{"$f":"-Inputs!AC2723","v":0}]
[{"$f":"ROW()","v":626},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2724","v":-0.15119131465497551},{"$f":"-Inputs!U2724","v":0},{"$f":"-Inputs!V2724","v":0},{"$f":"-Inputs!W2724","v":0},{"$f":"-Inputs!X2724","v":0},{"$f":"-Inputs!Y2724","v":0},{"$f":"-Inputs!Z2724","v":0},{"$f":"-Inputs!AA2724","v":0},{"$f":"-Inputs!AB2724","v":0},{"$f":"-Inputs!AC2724","v":0}]
[{"$f":"ROW()","v":627},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2725","v":0},{"$f":"-Inputs!U2725","v":0},{"$f":"-Inputs!V2725","v":0},{"$f":"-Inputs!W2725","v":0},{"$f":"-Inputs!X2725","v":0},{"$f":"-Inputs!Y2725","v":0},{"$f":"-Inputs!Z2725","v":0},{"$f":"-Inputs!AA2725","v":0},{"$f":"-Inputs!AB2725","v":0},{"$f":"-Inputs!AC2725","v":0}]
[{"$f":"ROW()","v":628},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2726","v":0},{"$f":"-Inputs!U2726","v":0},{"$f":"-Inputs!V2726","v":0},{"$f":"-Inputs!W2726","v":0},{"$f":"-Inputs!X2726","v":0},{"$f":"-Inputs!Y2726","v":0},{"$f":"-Inputs!Z2726","v":0},{"$f":"-Inputs!AA2726","v":0},{"$f":"-Inputs!AB2726","v":0},{"$f":"-Inputs!AC2726","v":0}]
[{"$f":"ROW()","v":629},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2727","v":0},{"$f":"-Inputs!U2727","v":0},{"$f":"-Inputs!V2727","v":0},{"$f":"-Inputs!W2727","v":0},{"$f":"-Inputs!X2727","v":0},{"$f":"-Inputs!Y2727","v":0},{"$f":"-Inputs!Z2727","v":0},{"$f":"-Inputs!AA2727","v":0},{"$f":"-Inputs!AB2727","v":0},{"$f":"-Inputs!AC2727","v":0}]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2728","v":0},{"$f":"-Inputs!U2728","v":0},{"$f":"-Inputs!V2728","v":0},{"$f":"-Inputs!W2728","v":0},{"$f":"-Inputs!X2728","v":0},{"$f":"-Inputs!Y2728","v":0},{"$f":"-Inputs!Z2728","v":0},{"$f":"-Inputs!AA2728","v":0},{"$f":"-Inputs!AB2728","v":0},{"$f":"-Inputs!AC2728","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2729","v":0},{"$f":"-Inputs!U2729","v":0},{"$f":"-Inputs!V2729","v":0},{"$f":"-Inputs!W2729","v":0},{"$f":"-Inputs!X2729","v":0},{"$f":"-Inputs!Y2729","v":0},{"$f":"-Inputs!Z2729","v":0},{"$f":"-Inputs!AA2729","v":0},{"$f":"-Inputs!AB2729","v":0},{"$f":"-Inputs!AC2729","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T623:T631)","v":-0.15119131465497551},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},"Depreciation"]
[{"$f":"ROW()","v":634},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1500","v":-1.2653558687887718E-2},{"$f":"-Inputs!O1500","v":-1.2653558687887718E-2},{"$f":"-Inputs!P1500","v":-1.2653558687887718E-2},{"$f":"-Inputs!Q1500","v":-1.2653558687887718E-2},{"$f":"-Inputs!R1500","v":-1.2653558687887718E-2},{"$f":"-Inputs!S1500","v":-1.2653558687887718E-2},{"$f":"-Inputs!T1500","v":-1.2653558687887716E-2},{"$f":"-Inputs!U1500","v":-1.2653558687887716E-2},{"$f":"-Inputs!V1500","v":-1.2653558687887713E-2},{"$f":"-Inputs!W1500","v":-1.2653558687887713E-2},{"$f":"-Inputs!X1500","v":-1.2653558687887711E-2},{"$f":"-Inputs!Y1500","v":-1.2653558687887718E-2},{"$f":"-Inputs!Z1500","v":-1.2653558687887716E-2},{"$f":"-Inputs!AA1500","v":-1.2653558687887714E-2},{"$f":"-Inputs!AB1500","v":-1.2653558687887716E-2},{"$f":"-Inputs!AC1500","v":-1.2653558687887718E-2}]
[{"$f":"ROW()","v":635},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1501","v":0},{"$f":"-Inputs!O1501","v":0},{"$f":"-Inputs!P1501","v":0},{"$f":"-Inputs!Q1501","v":0},{"$f":"-Inputs!R1501","v":0},{"$f":"-Inputs!S1501","v":0},{"$f":"-Inputs!T1501","v":-1.0899562340578766E-2},{"$f":"-Inputs!U1501","v":-1.0899562340578766E-2},{"$f":"-Inputs!V1501","v":-1.0899562340578768E-2},{"$f":"-Inputs!W1501","v":-1.0899562340578768E-2},{"$f":"-Inputs!X1501","v":-1.0899562340578768E-2},{"$f":"-Inputs!Y1501","v":-1.0899562340578763E-2},{"$f":"-Inputs!Z1501","v":-1.0899562340578763E-2},{"$f":"-Inputs!AA1501","v":-1.0899562340578763E-2},{"$f":"-Inputs!AB1501","v":-1.0899562340578763E-2},{"$f":"-Inputs!AC1501","v":-1.0899562340578763E-2}]
[{"$f":"ROW()","v":636},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1502","v":-4.7636923786464939E-2},{"$f":"-Inputs!O1502","v":-4.7636923786464939E-2},{"$f":"-Inputs!P1502","v":-4.7636923786464939E-2},{"$f":"-Inputs!Q1502","v":-4.7636923786464939E-2},{"$f":"-Inputs!R1502","v":-4.7636923786464939E-2},{"$f":"-Inputs!S1502","v":-4.7636923786464939E-2},{"$f":"-Inputs!T1502","v":-4.7636923786464953E-2},{"$f":"-Inputs!U1502","v":-4.7636923786464953E-2},{"$f":"-Inputs!V1502","v":-4.7636923786464953E-2},{"$f":"-Inputs!W1502","v":-4.7636923786464953E-2},{"$f":"-Inputs!X1502","v":-4.763692378646496E-2},{"$f":"-Inputs!Y1502","v":-4.7636923786464933E-2},{"$f":"-Inputs!Z1502","v":-4.7636923786464933E-2},{"$f":"-Inputs!AA1502","v":-4.7636923786464933E-2},{"$f":"-Inputs!AB1502","v":-4.7636923786464933E-2},{"$f":"-Inputs!AC1502","v":-4.7636923786464933E-2}]
[{"$f":"ROW()","v":637},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1503","v":-4.2844720936450371E-2},{"$f":"-Inputs!O1503","v":-4.2844720936450371E-2},{"$f":"-Inputs!P1503","v":-4.2844720936450371E-2},{"$f":"-Inputs!Q1503","v":-4.2844720936450371E-2},{"$f":"-Inputs!R1503","v":-4.2844720936450371E-2},{"$f":"-Inputs!S1503","v":-4.2844720936450371E-2},{"$f":"-Inputs!T1503","v":-4.2844720936450385E-2},{"$f":"-Inputs!U1503","v":-4.2844720936450385E-2},{"$f":"-Inputs!V1503","v":-4.2844720936450392E-2},{"$f":"-Inputs!W1503","v":-4.2844720936450392E-2},{"$f":"-Inputs!X1503","v":-4.2844720936450392E-2},{"$f":"-Inputs!Y1503","v":-3.4887283323030607E-2},{"$f":"-Inputs!Z1503","v":-3.4887283323030607E-2},{"$f":"-Inputs!AA1503","v":-3.4887283323030607E-2},{"$f":"-Inputs!AB1503","v":-3.4887283323030607E-2},{"$f":"-Inputs!AC1503","v":-3.4887283323030607E-2}]
[{"$f":"ROW()","v":638},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1504","v":0},{"$f":"-Inputs!O1504","v":0},{"$f":"-Inputs!P1504","v":0},{"$f":"-Inputs!Q1504","v":0},{"$f":"-Inputs!R1504","v":0},{"$f":"-Inputs!S1504","v":0},{"$f":"-Inputs!T1504","v":0},{"$f":"-Inputs!U1504","v":0},{"$f":"-Inputs!V1504","v":0},{"$f":"-Inputs!W1504","v":0},{"$f":"-Inputs!X1504","v":0},{"$f":"-Inputs!Y1504","v":0},{"$f":"-Inputs!Z1504","v":0},{"$f":"-Inputs!AA1504","v":0},{"$f":"-Inputs!AB1504","v":0},{"$f":"-Inputs!AC1504","v":0}]
[{"$f":"ROW()","v":639},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1505","v":0},{"$f":"-Inputs!O1505","v":0},{"$f":"-Inputs!P1505","v":0},{"$f":"-Inputs!Q1505","v":0},{"$f":"-Inputs!R1505","v":0},{"$f":"-Inputs!S1505","v":0},{"$f":"-Inputs!T1505","v":0},{"$f":"-Inputs!U1505","v":0},{"$f":"-Inputs!V1505","v":0},{"$f":"-Inputs!W1505","v":0},{"$f":"-Inputs!X1505","v":0},{"$f":"-Inputs!Y1505","v":0},{"$f":"-Inputs!Z1505","v":0},{"$f":"-Inputs!AA1505","v":0},{"$f":"-Inputs!AB1505","v":0},{"$f":"-Inputs!AC1505","v":0}]
[{"$f":"ROW()","v":640},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1506","v":0},{"$f":"-Inputs!O1506","v":0},{"$f":"-Inputs!P1506","v":0},{"$f":"-Inputs!Q1506","v":0},{"$f":"-Inputs!R1506","v":0},{"$f":"-Inputs!S1506","v":0},{"$f":"-Inputs!T1506","v":0},{"$f":"-Inputs!U1506","v":0},{"$f":"-Inputs!V1506","v":0},{"$f":"-Inputs!W1506","v":0},{"$f":"-Inputs!X1506","v":0},{"$f":"-Inputs!Y1506","v":0},{"$f":"-Inputs!Z1506","v":0},{"$f":"-Inputs!AA1506","v":0},{"$f":"-Inputs!AB1506","v":0},{"$f":"-Inputs!AC1506","v":0}]
[{"$f":"ROW()","v":641},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1507","v":0},{"$f":"-Inputs!O1507","v":0},{"$f":"-Inputs!P1507","v":0},{"$f":"-Inputs!Q1507","v":0},{"$f":"-Inputs!R1507","v":0},{"$f":"-Inputs!S1507","v":0},{"$f":"-Inputs!T1507","v":0},{"$f":"-Inputs!U1507","v":0},{"$f":"-Inputs!V1507","v":0},{"$f":"-Inputs!W1507","v":0},{"$f":"-Inputs!X1507","v":0},{"$f":"-Inputs!Y1507","v":0},{"$f":"-Inputs!Z1507","v":0},{"$f":"-Inputs!AA1507","v":0},{"$f":"-Inputs!AB1507","v":0},{"$f":"-Inputs!AC1507","v":0}]
[{"$f":"ROW()","v":642},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1508","v":0},{"$f":"-Inputs!O1508","v":0},{"$f":"-Inputs!P1508","v":0},{"$f":"-Inputs!Q1508","v":0},{"$f":"-Inputs!R1508","v":0},{"$f":"-Inputs!S1508","v":0},{"$f":"-Inputs!T1508","v":0},{"$f":"-Inputs!U1508","v":0},{"$f":"-Inputs!V1508","v":0},{"$f":"-Inputs!W1508","v":0},{"$f":"-Inputs!X1508","v":0},{"$f":"-Inputs!Y1508","v":0},{"$f":"-Inputs!Z1508","v":0},{"$f":"-Inputs!AA1508","v":0},{"$f":"-Inputs!AB1508","v":0},{"$f":"-Inputs!AC1508","v":0}]
[{"$f":"ROW()","v":643},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N634:N642)","v":-0.10313520341080304},{"$f":"SUM(O634:O642)","v":-0.10313520341080304},-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,{"$f":"SUM(Y634:Y642)","v":-0.10607732813796202},-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202]
[{"$f":"ROW()","v":644},"Closing Value"]
[{"$f":"ROW()","v":645},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M601+M612+M623+M634","v":0.88574910815214025},0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,{"$f":"(S601+S612+S623+S634-S656)*(S601+S612+S623+S634-S656>0)","v":0.80982775602481372},{"$f":"T601+T612+T623+T634","v":0.79717419733692596},0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,{"$f":"MAX(Y601+Y612+Y623+Y634,0)","v":0.73390640389748718},0.72125284520959942,0.70859928652171167,0.69594572783382391,0.68329216914593616]
[{"$f":"ROW()","v":646},null,"Compression",null,null,null,null,null,null,null,null,null,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,0.26158949617389032,{"$f":"(S602+S613+S624+S635-S657)*(S602+S613+S624+S635-S657>0)","v":0.26158949617389032},0.25068993383331156,0.2397903714927328,0.22889080915215404,0.21799124681157528,0.20709168447099652,{"$f":"MAX(Y602+Y613+Y624+Y635,0)","v":0.19619212213041776},0.185292559789839,0.17439299744926023,0.16349343510868147,0.15259387276810271]
[{"$f":"ROW()","v":647},null,"Metering",null,null,null,null,null,null,null,null,null,2.3818461893232468,2.3342092655367819,2.286572341750317,2.2389354179638521,2.1912984941773872,2.1436615703909223,{"$f":"(S603+S614+S625+S636-S658)*(S603+S614+S625+S636-S658>0)","v":2.0960246466044574},2.0483877228179925,2.0007507990315276,1.9531138752450627,1.9054769514585979,{"$f":"X603+X614+X625+X636","v":1.857840027672133},{"$f":"MAX(Y603+Y614+Y625+Y636,0)","v":1.8102031038856681},1.7625661800992032,1.7149292563127383,1.6672923325262734,1.6196554087398085]
[{"$f":"ROW()","v":648},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,{"$f":"(S604+S615+S626+S637-S659)*(S604+S615+S626+S637-S659>0)","v":1.0282733024748087},0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,{"$f":"X604+X615+X626+X637","v":0.66285838313758116},{"$f":"MAX(Y604+Y615+Y626+Y637,0)","v":0.62797109981455057},0.59308381649151998,0.55819653316848938,0.52330924984545879,0.4884219665224282]
[{"$f":"ROW()","v":649},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S605+S616+S627+S638-S660)*(S605+S616+S627+S638-S660>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y605+Y616+Y627+Y638,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":650},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":651},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y608+Y619+Y630+Y641,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S609+S620+S631+S642-S664)*(S609+S620+S631+S642-S664>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y609+Y620+Y631+Y642,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":654},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M645:M653)","v":4.814526421742789},{"$f":"SUM(N645:N653)","v":4.7113912183319853},4.6082560149211824,4.5051208115103796,4.4019856080995758,4.298850404688773,4.1957152012779702,3.9304891208716128,3.8164543551202312,3.7024195893688492,3.5883848236174671,3.4743500578660855,3.3682727297281234,3.2621954015901613,3.1561180734521996,3.0500407453142375,2.9439634171762754]
[{"$f":"ROW()","v":655},"Over Depreciation"]
[{"$f":"ROW()","v":656},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S601+S612+S634)*(S601+S612+S634<0)","v":0}]
[{"$f":"ROW()","v":657},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S602+S613+S635)*(S602+S613+S635<0)","v":0}]
[{"$f":"ROW()","v":658},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S603+S614+S636)*(S603+S614+S636<0)","v":0}]
[{"$f":"ROW()","v":659},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S604+S615+S637)*(S604+S615+S637<0)","v":0}]
[{"$f":"ROW()","v":660},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S605+S616+S638)*(S605+S616+S638<0)","v":0}]
[{"$f":"ROW()","v":661},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":662},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":663},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":664},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S609+S620+S642)*(S609+S620+S642<0)","v":0}]
[{"$f":"ROW()","v":665},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S656:S664)","v":0}]
[{"$f":"ROW()","v":666}]
["2005 Capex"]
[{"$f":"ROW()","v":668},"Life"]
[{"$f":"ROW()","v":669},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,O669-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":670},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":671},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":672},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":673},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,O673-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,O674-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":675},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,O677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"Opening Value"]
[{"$f":"ROW()","v":680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M724","v":0},10.310327131890235,10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,9.8520678615753567,9.7004975867818892,9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,8.4879353884341491]
[{"$f":"ROW()","v":681},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,57.166591166546795,57.07310395543351,56.979616744320225,56.88612953320694,56.792642322093656,56.699155110980371,54.431188906541152,52.163222702101933,49.895256497662714,47.627290293223496,45.359324088784277,43.091357884345058,40.823391679905839,38.55542547546662,36.287459271027402]
[{"$f":"ROW()","v":682},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,4.8828499313290319,4.6922716239306572,4.5016933165322826,4.3111150091339079,4.1205367017355332,3.929958394337159,3.7727600585636725,3.5362435766646918,3.3790452408912053,3.2218469051177188,3.0646485693442322,2.9114161408770203,2.7581837124098083,2.6049512839425963,2.4517188554753844]
[{"$f":"ROW()","v":684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N680:N688)","v":0},{"$f":"SUM(O680:O688)","v":72.359768229766061},71.951881628832609,71.543995027899186,71.136108426965748,70.728221826032311,70.481181366892898,67.904446551886721,65.248393590755043,62.671658775748867,60.094923960742705,57.518189145736528,54.945420238036633,52.37265133033673,49.799882422636834,47.227113514936939]
[{"$f":"ROW()","v":690},"Capex"]
[{"$f":"ROW()","v":691},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$216","v":10.310327131890235}]
[{"$f":"ROW()","v":692},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$217","v":57.166591166546795}]
[{"$f":"ROW()","v":693},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$218","v":0}]
[{"$f":"ROW()","v":694},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$219","v":4.8828499313290319}]
[{"$f":"ROW()","v":695},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$220","v":0}]
[{"$f":"ROW()","v":696},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$221","v":0}]
[{"$f":"ROW()","v":697},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$222","v":0}]
[{"$f":"ROW()","v":698},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$223","v":0}]
[{"$f":"ROW()","v":699},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$224","v":0}]
[{"$f":"ROW()","v":700},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N691:N699)","v":72.359768229766061}]
[{"$f":"ROW()","v":701},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":702},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2732","v":0},{"$f":"-Inputs!U2732","v":0},{"$f":"-Inputs!V2732","v":0},{"$f":"-Inputs!W2732","v":0},{"$f":"-Inputs!X2732","v":0},{"$f":"-Inputs!Y2732","v":0},{"$f":"-Inputs!Z2732","v":0},{"$f":"-Inputs!AA2732","v":0},{"$f":"-Inputs!AB2732","v":0},{"$f":"-Inputs!AC2732","v":0}]
[{"$f":"ROW()","v":703},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2733","v":0},{"$f":"-Inputs!U2733","v":0},{"$f":"-Inputs!V2733","v":0},{"$f":"-Inputs!W2733","v":0},{"$f":"-Inputs!X2733","v":0},{"$f":"-Inputs!Y2733","v":0},{"$f":"-Inputs!Z2733","v":0},{"$f":"-Inputs!AA2733","v":0},{"$f":"-Inputs!AB2733","v":0},{"$f":"-Inputs!AC2733","v":0}]
[{"$f":"ROW()","v":704},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2734","v":0},{"$f":"-Inputs!U2734","v":0},{"$f":"-Inputs!V2734","v":0},{"$f":"-Inputs!W2734","v":0},{"$f":"-Inputs!X2734","v":0},{"$f":"-Inputs!Y2734","v":0},{"$f":"-Inputs!Z2734","v":0},{"$f":"-Inputs!AA2734","v":0},{"$f":"-Inputs!AB2734","v":0},{"$f":"-Inputs!AC2734","v":0}]
[{"$f":"ROW()","v":705},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2735","v":0},{"$f":"-Inputs!U2735","v":-7.9318146125494038E-2},{"$f":"-Inputs!V2735","v":0},{"$f":"-Inputs!W2735","v":0},{"$f":"-Inputs!X2735","v":0},{"$f":"-Inputs!Y2735","v":0},{"$f":"-Inputs!Z2735","v":0},{"$f":"-Inputs!AA2735","v":0},{"$f":"-Inputs!AB2735","v":0},{"$f":"-Inputs!AC2735","v":0}]
[{"$f":"ROW()","v":706},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2736","v":0},{"$f":"-Inputs!U2736","v":0},{"$f":"-Inputs!V2736","v":0},{"$f":"-Inputs!W2736","v":0},{"$f":"-Inputs!X2736","v":0},{"$f":"-Inputs!Y2736","v":0},{"$f":"-Inputs!Z2736","v":0},{"$f":"-Inputs!AA2736","v":0},{"$f":"-Inputs!AB2736","v":0},{"$f":"-Inputs!AC2736","v":0}]
[{"$f":"ROW()","v":707},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2737","v":0},{"$f":"-Inputs!U2737","v":0},{"$f":"-Inputs!V2737","v":0},{"$f":"-Inputs!W2737","v":0},{"$f":"-Inputs!X2737","v":0},{"$f":"-Inputs!Y2737","v":0},{"$f":"-Inputs!Z2737","v":0},{"$f":"-Inputs!AA2737","v":0},{"$f":"-Inputs!AB2737","v":0},{"$f":"-Inputs!AC2737","v":0}]
[{"$f":"ROW()","v":708},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2738","v":0},{"$f":"-Inputs!U2738","v":0},{"$f":"-Inputs!V2738","v":0},{"$f":"-Inputs!W2738","v":0},{"$f":"-Inputs!X2738","v":0},{"$f":"-Inputs!Y2738","v":0},{"$f":"-Inputs!Z2738","v":0},{"$f":"-Inputs!AA2738","v":0},{"$f":"-Inputs!AB2738","v":0},{"$f":"-Inputs!AC2738","v":0}]
[{"$f":"ROW()","v":709},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2739","v":0},{"$f":"-Inputs!U2739","v":0},{"$f":"-Inputs!V2739","v":0},{"$f":"-Inputs!W2739","v":0},{"$f":"-Inputs!X2739","v":0},{"$f":"-Inputs!Y2739","v":0},{"$f":"-Inputs!Z2739","v":0},{"$f":"-Inputs!AA2739","v":0},{"$f":"-Inputs!AB2739","v":0},{"$f":"-Inputs!AC2739","v":0}]
[{"$f":"ROW()","v":710},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2740","v":0},{"$f":"-Inputs!U2740","v":0},{"$f":"-Inputs!V2740","v":0},{"$f":"-Inputs!W2740","v":0},{"$f":"-Inputs!X2740","v":0},{"$f":"-Inputs!Y2740","v":0},{"$f":"-Inputs!Z2740","v":0},{"$f":"-Inputs!AA2740","v":0},{"$f":"-Inputs!AB2740","v":0},{"$f":"-Inputs!AC2740","v":0}]
[{"$f":"ROW()","v":711},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T702:T710)","v":0},-7.9318146125494038E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},"Depreciation"]
[{"$f":"ROW()","v":713},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1511","v":-9.1651854062975269E-2},{"$f":"-Inputs!P1511","v":-9.1651854062975269E-2},{"$f":"-Inputs!Q1511","v":-9.1651854062975269E-2},{"$f":"-Inputs!R1511","v":-9.1651854062975269E-2},{"$f":"-Inputs!S1511","v":-9.1651854062975269E-2},{"$f":"-Inputs!T1511","v":-0.15157027479346705},{"$f":"-Inputs!U1511","v":-0.15157027479346705},{"$f":"-Inputs!V1511","v":-0.15157027479346705},{"$f":"-Inputs!W1511","v":-0.15157027479346705},{"$f":"-Inputs!X1511","v":-0.15157027479346705},{"$f":"-Inputs!Y1511","v":-0.15157027479346707},{"$f":"-Inputs!Z1511","v":-0.15157027479346705},{"$f":"-Inputs!AA1511","v":-0.15157027479346705},{"$f":"-Inputs!AB1511","v":-0.15157027479346702},{"$f":"-Inputs!AC1511","v":-0.15157027479346702}]
[{"$f":"ROW()","v":714},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1512","v":-9.3487211113281524E-2},{"$f":"-Inputs!P1512","v":-9.3487211113281524E-2},{"$f":"-Inputs!Q1512","v":-9.3487211113281524E-2},{"$f":"-Inputs!R1512","v":-9.3487211113281524E-2},{"$f":"-Inputs!S1512","v":-9.3487211113281524E-2},{"$f":"-Inputs!T1512","v":-2.2679662044392161},{"$f":"-Inputs!U1512","v":-2.2679662044392161},{"$f":"-Inputs!V1512","v":-2.2679662044392161},{"$f":"-Inputs!W1512","v":-2.2679662044392157},{"$f":"-Inputs!X1512","v":-2.2679662044392157},{"$f":"-Inputs!Y1512","v":-2.2679662044392157},{"$f":"-Inputs!Z1512","v":-2.2679662044392157},{"$f":"-Inputs!AA1512","v":-2.2679662044392157},{"$f":"-Inputs!AB1512","v":-2.2679662044392157},{"$f":"-Inputs!AC1512","v":-2.2679662044392157}]
[{"$f":"ROW()","v":715},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1513","v":-3.2169228358804869E-2},{"$f":"-Inputs!P1513","v":-3.2169228358804869E-2},{"$f":"-Inputs!Q1513","v":-3.2169228358804869E-2},{"$f":"-Inputs!R1513","v":-3.2169228358804869E-2},{"$f":"-Inputs!S1513","v":-3.2169228358804869E-2},{"$f":"-Inputs!T1513","v":0},{"$f":"-Inputs!U1513","v":0},{"$f":"-Inputs!V1513","v":0},{"$f":"-Inputs!W1513","v":0},{"$f":"-Inputs!X1513","v":0},{"$f":"-Inputs!Y1513","v":0},{"$f":"-Inputs!Z1513","v":0},{"$f":"-Inputs!AA1513","v":0},{"$f":"-Inputs!AB1513","v":0},{"$f":"-Inputs!AC1513","v":0}]
[{"$f":"ROW()","v":716},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1514","v":-0.19057830739837428},{"$f":"-Inputs!P1514","v":-0.19057830739837428},{"$f":"-Inputs!Q1514","v":-0.19057830739837428},{"$f":"-Inputs!R1514","v":-0.19057830739837428},{"$f":"-Inputs!S1514","v":-0.19057830739837428},{"$f":"-Inputs!T1514","v":-0.15719833577348641},{"$f":"-Inputs!U1514","v":-0.15719833577348641},{"$f":"-Inputs!V1514","v":-0.15719833577348641},{"$f":"-Inputs!W1514","v":-0.15719833577348641},{"$f":"-Inputs!X1514","v":-0.15719833577348644},{"$f":"-Inputs!Y1514","v":-0.15323242846721175},{"$f":"-Inputs!Z1514","v":-0.15323242846721177},{"$f":"-Inputs!AA1514","v":-0.15323242846721177},{"$f":"-Inputs!AB1514","v":-0.1532324284672118},{"$f":"-Inputs!AC1514","v":-0.1532324284672118}]
[{"$f":"ROW()","v":717},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1515","v":0},{"$f":"-Inputs!P1515","v":0},{"$f":"-Inputs!Q1515","v":0},{"$f":"-Inputs!R1515","v":0},{"$f":"-Inputs!S1515","v":0},{"$f":"-Inputs!T1515","v":0},{"$f":"-Inputs!U1515","v":0},{"$f":"-Inputs!V1515","v":0},{"$f":"-Inputs!W1515","v":0},{"$f":"-Inputs!X1515","v":0},{"$f":"-Inputs!Y1515","v":0},{"$f":"-Inputs!Z1515","v":0},{"$f":"-Inputs!AA1515","v":0},{"$f":"-Inputs!AB1515","v":0},{"$f":"-Inputs!AC1515","v":0}]
[{"$f":"ROW()","v":718},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1516","v":0},{"$f":"-Inputs!P1516","v":0},{"$f":"-Inputs!Q1516","v":0},{"$f":"-Inputs!R1516","v":0},{"$f":"-Inputs!S1516","v":0},{"$f":"-Inputs!T1516","v":0},{"$f":"-Inputs!U1516","v":0},{"$f":"-Inputs!V1516","v":0},{"$f":"-Inputs!W1516","v":0},{"$f":"-Inputs!X1516","v":0},{"$f":"-Inputs!Y1516","v":0},{"$f":"-Inputs!Z1516","v":0},{"$f":"-Inputs!AA1516","v":0},{"$f":"-Inputs!AB1516","v":0},{"$f":"-Inputs!AC1516","v":0}]
[{"$f":"ROW()","v":719},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1517","v":0},{"$f":"-Inputs!P1517","v":0},{"$f":"-Inputs!Q1517","v":0},{"$f":"-Inputs!R1517","v":0},{"$f":"-Inputs!S1517","v":0},{"$f":"-Inputs!T1517","v":0},{"$f":"-Inputs!U1517","v":0},{"$f":"-Inputs!V1517","v":0},{"$f":"-Inputs!W1517","v":0},{"$f":"-Inputs!X1517","v":0},{"$f":"-Inputs!Y1517","v":0},{"$f":"-Inputs!Z1517","v":0},{"$f":"-Inputs!AA1517","v":0},{"$f":"-Inputs!AB1517","v":0},{"$f":"-Inputs!AC1517","v":0}]
[{"$f":"ROW()","v":720},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1518","v":0},{"$f":"-Inputs!P1518","v":0},{"$f":"-Inputs!Q1518","v":0},{"$f":"-Inputs!R1518","v":0},{"$f":"-Inputs!S1518","v":0},{"$f":"-Inputs!T1518","v":0},{"$f":"-Inputs!U1518","v":0},{"$f":"-Inputs!V1518","v":0},{"$f":"-Inputs!W1518","v":0},{"$f":"-Inputs!X1518","v":0},{"$f":"-Inputs!Y1518","v":0},{"$f":"-Inputs!Z1518","v":0},{"$f":"-Inputs!AA1518","v":0},{"$f":"-Inputs!AB1518","v":0},{"$f":"-Inputs!AC1518","v":0}]
[{"$f":"ROW()","v":721},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1519","v":0},{"$f":"-Inputs!P1519","v":0},{"$f":"-Inputs!Q1519","v":0},{"$f":"-Inputs!R1519","v":0},{"$f":"-Inputs!S1519","v":0},{"$f":"-Inputs!T1519","v":0},{"$f":"-Inputs!U1519","v":0},{"$f":"-Inputs!V1519","v":0},{"$f":"-Inputs!W1519","v":0},{"$f":"-Inputs!X1519","v":0},{"$f":"-Inputs!Y1519","v":0},{"$f":"-Inputs!Z1519","v":0},{"$f":"-Inputs!AA1519","v":0},{"$f":"-Inputs!AB1519","v":0},{"$f":"-Inputs!AC1519","v":0}]
[{"$f":"ROW()","v":722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O713:O721)","v":-0.40788660093343593},{"$f":"SUM(P713:P721)","v":-0.40788660093343593},-0.40788660093343593,-0.40788660093343593,-0.40788660093343593,-2.5767348150061697,-2.5767348150061697,-2.5767348150061697,-2.5767348150061693,-2.5767348150061693,{"$f":"SUM(Y713:Y721)","v":-2.5727689076998947},-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947]
[{"$f":"ROW()","v":723},"Closing Value"]
[{"$f":"ROW()","v":724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N680+N691+N702+N713","v":10.310327131890235},10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,{"$f":"(S680+S691+S702+S713-S735)*(S680+S691+S702+S713-S735>0)","v":9.8520678615753567},{"$f":"T680+T691+T702+T713","v":9.7004975867818892},9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,{"$f":"MAX(Y680+Y691+Y702+Y713,0)","v":8.9426462128145516},8.7910759380210841,8.6395056632276166,8.4879353884341491,8.3363651136406816]
[{"$f":"ROW()","v":725},null,"Compression",null,null,null,null,null,null,null,null,null,null,57.166591166546795,57.07310395543351,56.979616744320225,56.88612953320694,56.792642322093656,{"$f":"(S681+S692+S703+S714-S736)*(S681+S692+S703+S714-S736>0)","v":56.699155110980371},54.431188906541152,52.163222702101933,49.895256497662714,47.627290293223496,45.359324088784277,{"$f":"MAX(Y681+Y692+Y703+Y714,0)","v":43.091357884345058},40.823391679905839,38.55542547546662,36.287459271027402,34.019493066588183]
[{"$f":"ROW()","v":726},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,{"$f":"(S682+S693+S704+S715-S737)*(S682+S693+S704+S715-S737>0)","v":0},0,0,0,0,{"$f":"X682+X693+X704+X715","v":0},{"$f":"MAX(Y682+Y693+Y704+Y715,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,4.8828499313290319,4.6922716239306572,4.5016933165322826,4.3111150091339079,4.1205367017355332,{"$f":"(S683+S694+S705+S716-S738)*(S683+S694+S705+S716-S738>0)","v":3.929958394337159},3.7727600585636725,3.5362435766646918,3.3790452408912053,3.2218469051177188,{"$f":"X683+X694+X705+X716","v":3.0646485693442322},{"$f":"MAX(Y683+Y694+Y705+Y716,0)","v":2.9114161408770203},2.7581837124098083,2.6049512839425963,2.4517188554753844,2.2984864270081724]
[{"$f":"ROW()","v":728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S684+S695+S706+S717-S739)*(S684+S695+S706+S717-S739>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y684+Y695+Y706+Y717,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":729},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":731},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y687+Y698+Y709+Y720,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":732},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S688+S699+S710+S721-S743)*(S688+S699+S710+S721-S743>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y688+Y699+Y710+Y721,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N724:N732)","v":72.359768229766061},{"$f":"SUM(O724:O732)","v":71.951881628832609},71.543995027899186,71.136108426965748,70.728221826032311,70.481181366892898,67.904446551886721,65.248393590755043,62.671658775748867,60.094923960742705,57.518189145736528,54.945420238036633,52.37265133033673,49.799882422636834,47.227113514936939,44.654344607237036]
[{"$f":"ROW()","v":734},"Over Depreciation"]
[{"$f":"ROW()","v":735},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S680+S691+S713)*(S680+S691+S713<0)","v":0}]
[{"$f":"ROW()","v":736},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S681+S692+S714)*(S681+S692+S714<0)","v":0}]
[{"$f":"ROW()","v":737},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S682+S693+S715)*(S682+S693+S715<0)","v":-0.16084614179402434}]
[{"$f":"ROW()","v":738},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S683+S694+S716)*(S683+S694+S716<0)","v":0}]
[{"$f":"ROW()","v":739},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S684+S695+S717)*(S684+S695+S717<0)","v":0}]
[{"$f":"ROW()","v":740},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":741},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S688+S699+S721)*(S688+S699+S721<0)","v":0}]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S735:S743)","v":-0.16084614179402434}]
[{"$f":"ROW()","v":745}]
["2006 Capex"]
[{"$f":"ROW()","v":747},"Life"]
[{"$f":"ROW()","v":748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,P748-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,P752-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,P753-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Non-Depreciable"]
[{"$f":"ROW()","v":756},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,P756-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":757}]
[{"$f":"ROW()","v":758},"Opening Value"]
[{"$f":"ROW()","v":759},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N803","v":0},308.79470604469054,308.67772408337248,308.56074212205442,308.44376016073636,308.3267781994183,303.65516034791199,298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149]
[{"$f":"ROW()","v":760},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,206.46519524176287,203.19605944826404,199.9269236547652,196.65778786126637,193.38865206776754,185.86239672130938,178.42437164177986,170.98634656225033,163.54832148272081,156.11029640319128,148.67647276494407,141.24264912669685,133.80882548844963,126.37500185020242]
[{"$f":"ROW()","v":761},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,1.0551464664516688,0.9040447664158614,0.75294306638005404,0.60184136634424668,0.45073966630843931,-1.572068787110994,-1.6831745351444243,-2.0771914317284166,-2.3210395102402166,-2.3383756512520795,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16]
[{"$f":"ROW()","v":763},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O759:O767)","v":0},{"$f":"SUM(P759:P767)","v":516.15406237609022},512.58174833284204,509.00943428959391,505.43712024634578,502.1661699334943,487.94548828211038,475.72473960304114,463.22107977542129,450.86758876587362,438.74060969382595,428.97354385532446,416.86810236557096,404.76266087581746,392.6572193860639]
[{"$f":"ROW()","v":769},"Capex"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$216","v":308.79470604469054}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$217","v":206.46519524176287}]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$218","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$219","v":1.0551464664516688}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$220","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$221","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$222","v":0}]
[{"$f":"ROW()","v":777},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$223","v":-0.16098537681492889}]
[{"$f":"ROW()","v":778},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$224","v":0}]
[{"$f":"ROW()","v":779},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O778)","v":516.15406237609022}]
[{"$f":"ROW()","v":780},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":781},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2743","v":0},{"$f":"-Inputs!U2743","v":0},{"$f":"-Inputs!V2743","v":0},{"$f":"-Inputs!W2743","v":0},{"$f":"-Inputs!X2743","v":0},{"$f":"-Inputs!Y2743","v":0},{"$f":"-Inputs!Z2743","v":0},{"$f":"-Inputs!AA2743","v":0},{"$f":"-Inputs!AB2743","v":0},{"$f":"-Inputs!AC2743","v":0}]
[{"$f":"ROW()","v":782},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2744","v":-8.8230266928635406E-2},{"$f":"-Inputs!U2744","v":0},{"$f":"-Inputs!V2744","v":0},{"$f":"-Inputs!W2744","v":0},{"$f":"-Inputs!X2744","v":0},{"$f":"-Inputs!Y2744","v":0},{"$f":"-Inputs!Z2744","v":0},{"$f":"-Inputs!AA2744","v":0},{"$f":"-Inputs!AB2744","v":0},{"$f":"-Inputs!AC2744","v":0}]
[{"$f":"ROW()","v":783},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2745","v":0},{"$f":"-Inputs!U2745","v":0},{"$f":"-Inputs!V2745","v":0},{"$f":"-Inputs!W2745","v":0},{"$f":"-Inputs!X2745","v":0},{"$f":"-Inputs!Y2745","v":0},{"$f":"-Inputs!Z2745","v":0},{"$f":"-Inputs!AA2745","v":0},{"$f":"-Inputs!AB2745","v":0},{"$f":"-Inputs!AC2745","v":0}]
[{"$f":"ROW()","v":784},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2746","v":-2.0054723124075702},{"$f":"-Inputs!U2746","v":-9.3769607021567281E-2},{"$f":"-Inputs!V2746","v":-0.3766807555721296},{"$f":"-Inputs!W2746","v":-0.22651193749993712},{"$f":"-Inputs!X2746","v":0},{"$f":"-Inputs!Y2746","v":0},{"$f":"-Inputs!Z2746","v":0},{"$f":"-Inputs!AA2746","v":0},{"$f":"-Inputs!AB2746","v":0},{"$f":"-Inputs!AC2746","v":0}]
[{"$f":"ROW()","v":785},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2747","v":0},{"$f":"-Inputs!U2747","v":0},{"$f":"-Inputs!V2747","v":0},{"$f":"-Inputs!W2747","v":0},{"$f":"-Inputs!X2747","v":0},{"$f":"-Inputs!Y2747","v":0},{"$f":"-Inputs!Z2747","v":0},{"$f":"-Inputs!AA2747","v":0},{"$f":"-Inputs!AB2747","v":0},{"$f":"-Inputs!AC2747","v":0}]
[{"$f":"ROW()","v":786},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2748","v":0},{"$f":"-Inputs!U2748","v":0},{"$f":"-Inputs!V2748","v":0},{"$f":"-Inputs!W2748","v":0},{"$f":"-Inputs!X2748","v":0},{"$f":"-Inputs!Y2748","v":0},{"$f":"-Inputs!Z2748","v":0},{"$f":"-Inputs!AA2748","v":0},{"$f":"-Inputs!AB2748","v":0},{"$f":"-Inputs!AC2748","v":0}]
[{"$f":"ROW()","v":787},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2749","v":0},{"$f":"-Inputs!U2749","v":0},{"$f":"-Inputs!V2749","v":0},{"$f":"-Inputs!W2749","v":0},{"$f":"-Inputs!X2749","v":0},{"$f":"-Inputs!Y2749","v":0},{"$f":"-Inputs!Z2749","v":0},{"$f":"-Inputs!AA2749","v":0},{"$f":"-Inputs!AB2749","v":0},{"$f":"-Inputs!AC2749","v":0}]
[{"$f":"ROW()","v":788},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2750","v":0},{"$f":"-Inputs!U2750","v":0},{"$f":"-Inputs!V2750","v":0},{"$f":"-Inputs!W2750","v":0},{"$f":"-Inputs!X2750","v":0},{"$f":"-Inputs!Y2750","v":0},{"$f":"-Inputs!Z2750","v":0},{"$f":"-Inputs!AA2750","v":0},{"$f":"-Inputs!AB2750","v":0},{"$f":"-Inputs!AC2750","v":0}]
[{"$f":"ROW()","v":789},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2751","v":0},{"$f":"-Inputs!U2751","v":0},{"$f":"-Inputs!V2751","v":0},{"$f":"-Inputs!W2751","v":0},{"$f":"-Inputs!X2751","v":0},{"$f":"-Inputs!Y2751","v":0},{"$f":"-Inputs!Z2751","v":0},{"$f":"-Inputs!AA2751","v":0},{"$f":"-Inputs!AB2751","v":0},{"$f":"-Inputs!AC2751","v":0}]
[{"$f":"ROW()","v":790},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T781:T789)","v":-2.0937025793362056},-9.3769607021567281E-2,-0.3766807555721296,-0.22651193749993712,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},"Depreciation"]
[{"$f":"ROW()","v":792},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1522","v":-0.11698196131804436},{"$f":"-Inputs!Q1522","v":-0.11698196131804436},{"$f":"-Inputs!R1522","v":-0.11698196131804436},{"$f":"-Inputs!S1522","v":-0.11698196131804436},{"$f":"-Inputs!T1522","v":-4.6716178515063396},{"$f":"-Inputs!U1522","v":-4.6716178515063396},{"$f":"-Inputs!V1522","v":-4.6716178515063396},{"$f":"-Inputs!W1522","v":-4.6716178515063396},{"$f":"-Inputs!X1522","v":-4.6716178515063396},{"$f":"-Inputs!Y1522","v":-4.6716178515063396},{"$f":"-Inputs!Z1522","v":-4.6716178515063396},{"$f":"-Inputs!AA1522","v":-4.6716178515063396},{"$f":"-Inputs!AB1522","v":-4.6716178515063396},{"$f":"-Inputs!AC1522","v":-4.6716178515063396}]
[{"$f":"ROW()","v":793},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1523","v":-3.2691357934988376},{"$f":"-Inputs!Q1523","v":-3.2691357934988376},{"$f":"-Inputs!R1523","v":-3.2691357934988376},{"$f":"-Inputs!S1523","v":-3.2691357934988376},{"$f":"-Inputs!T1523","v":-7.4380250795295213},{"$f":"-Inputs!U1523","v":-7.4380250795295213},{"$f":"-Inputs!V1523","v":-7.4380250795295213},{"$f":"-Inputs!W1523","v":-7.4380250795295213},{"$f":"-Inputs!X1523","v":-7.4380250795295213},{"$f":"-Inputs!Y1523","v":-7.4338236382472056},{"$f":"-Inputs!Z1523","v":-7.4338236382472056},{"$f":"-Inputs!AA1523","v":-7.4338236382472056},{"$f":"-Inputs!AB1523","v":-7.4338236382472056},{"$f":"-Inputs!AC1523","v":-7.4338236382472047}]
[{"$f":"ROW()","v":794},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1524","v":-3.5094588395413316E-2},{"$f":"-Inputs!Q1524","v":-3.5094588395413316E-2},{"$f":"-Inputs!R1524","v":-3.5094588395413316E-2},{"$f":"-Inputs!S1524","v":-3.5094588395413316E-2},{"$f":"-Inputs!T1524","v":0},{"$f":"-Inputs!U1524","v":0},{"$f":"-Inputs!V1524","v":0},{"$f":"-Inputs!W1524","v":0},{"$f":"-Inputs!X1524","v":0},{"$f":"-Inputs!Y1524","v":0},{"$f":"-Inputs!Z1524","v":0},{"$f":"-Inputs!AA1524","v":0},{"$f":"-Inputs!AB1524","v":0},{"$f":"-Inputs!AC1524","v":0}]
[{"$f":"ROW()","v":795},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1525","v":-0.15110170003580739},{"$f":"-Inputs!Q1525","v":-0.15110170003580739},{"$f":"-Inputs!R1525","v":-0.15110170003580739},{"$f":"-Inputs!S1525","v":-0.15110170003580739},{"$f":"-Inputs!T1525","v":-1.7336141011863041E-2},{"$f":"-Inputs!U1525","v":-1.7336141011863041E-2},{"$f":"-Inputs!V1525","v":-1.7336141011863041E-2},{"$f":"-Inputs!W1525","v":-1.7336141011863038E-2},{"$f":"-Inputs!X1525","v":-1.7336141011863038E-2},{"$f":"-Inputs!Y1525","v":2.3383756512520804},{"$f":"-Inputs!Z1525","v":0},{"$f":"-Inputs!AA1525","v":0},{"$f":"-Inputs!AB1525","v":0},{"$f":"-Inputs!AC1525","v":0}]
[{"$f":"ROW()","v":796},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1526","v":0},{"$f":"-Inputs!Q1526","v":0},{"$f":"-Inputs!R1526","v":0},{"$f":"-Inputs!S1526","v":0},{"$f":"-Inputs!T1526","v":0},{"$f":"-Inputs!U1526","v":0},{"$f":"-Inputs!V1526","v":0},{"$f":"-Inputs!W1526","v":0},{"$f":"-Inputs!X1526","v":0},{"$f":"-Inputs!Y1526","v":0},{"$f":"-Inputs!Z1526","v":0},{"$f":"-Inputs!AA1526","v":0},{"$f":"-Inputs!AB1526","v":0},{"$f":"-Inputs!AC1526","v":0}]
[{"$f":"ROW()","v":797},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1527","v":0},{"$f":"-Inputs!Q1527","v":0},{"$f":"-Inputs!R1527","v":0},{"$f":"-Inputs!S1527","v":0},{"$f":"-Inputs!T1527","v":0},{"$f":"-Inputs!U1527","v":0},{"$f":"-Inputs!V1527","v":0},{"$f":"-Inputs!W1527","v":0},{"$f":"-Inputs!X1527","v":0},{"$f":"-Inputs!Y1527","v":0},{"$f":"-Inputs!Z1527","v":0},{"$f":"-Inputs!AA1527","v":0},{"$f":"-Inputs!AB1527","v":0},{"$f":"-Inputs!AC1527","v":0}]
[{"$f":"ROW()","v":798},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1528","v":0},{"$f":"-Inputs!Q1528","v":0},{"$f":"-Inputs!R1528","v":0},{"$f":"-Inputs!S1528","v":0},{"$f":"-Inputs!T1528","v":0},{"$f":"-Inputs!U1528","v":0},{"$f":"-Inputs!V1528","v":0},{"$f":"-Inputs!W1528","v":0},{"$f":"-Inputs!X1528","v":0},{"$f":"-Inputs!Y1528","v":0},{"$f":"-Inputs!Z1528","v":0},{"$f":"-Inputs!AA1528","v":0},{"$f":"-Inputs!AB1528","v":0},{"$f":"-Inputs!AC1528","v":0}]
[{"$f":"ROW()","v":799},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1529","v":0},{"$f":"-Inputs!Q1529","v":0},{"$f":"-Inputs!R1529","v":0},{"$f":"-Inputs!S1529","v":0},{"$f":"-Inputs!T1529","v":0},{"$f":"-Inputs!U1529","v":0},{"$f":"-Inputs!V1529","v":0},{"$f":"-Inputs!W1529","v":0},{"$f":"-Inputs!X1529","v":0},{"$f":"-Inputs!Y1529","v":0},{"$f":"-Inputs!Z1529","v":0},{"$f":"-Inputs!AA1529","v":0},{"$f":"-Inputs!AB1529","v":0},{"$f":"-Inputs!AC1529","v":0}]
[{"$f":"ROW()","v":800},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1530","v":0},{"$f":"-Inputs!Q1530","v":0},{"$f":"-Inputs!R1530","v":0},{"$f":"-Inputs!S1530","v":0},{"$f":"-Inputs!T1530","v":0},{"$f":"-Inputs!U1530","v":0},{"$f":"-Inputs!V1530","v":0},{"$f":"-Inputs!W1530","v":0},{"$f":"-Inputs!X1530","v":0},{"$f":"-Inputs!Y1530","v":0},{"$f":"-Inputs!Z1530","v":0},{"$f":"-Inputs!AA1530","v":0},{"$f":"-Inputs!AB1530","v":0},{"$f":"-Inputs!AC1530","v":0}]
[{"$f":"ROW()","v":801},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P792:P800)","v":-3.5723140432481024},{"$f":"SUM(Q792:Q800)","v":-3.5723140432481024},-3.5723140432481024,-3.5723140432481024,-12.126979072047725,-12.126979072047725,-12.126979072047725,-12.126979072047725,-12.126979072047725,{"$f":"SUM(Y792:Y800)","v":-9.7670658385014644},-12.105441489753545,-12.105441489753545,-12.105441489753545,-12.105441489753545]
[{"$f":"ROW()","v":802},"Closing Value"]
[{"$f":"ROW()","v":803},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O759+O770+O781+O792","v":308.79470604469054},308.67772408337248,308.56074212205442,308.44376016073636,{"$f":"(S759+S770+S781+S792-S814)*(S759+S770+S781+S792-S814>0)","v":308.3267781994183},{"$f":"T759+T770+T781+T792","v":303.65516034791199},298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,{"$f":"MAX(Y759+Y770+Y781+Y792,0)","v":280.29707109038043},275.62545323887412,270.9538353873678,266.28221753586149,261.61059968435518]
[{"$f":"ROW()","v":804},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,206.46519524176287,203.19605944826404,199.9269236547652,196.65778786126637,{"$f":"(S760+S771+S782+S793-S815)*(S760+S771+S782+S793-S815>0)","v":193.38865206776754},185.86239672130938,178.42437164177986,170.98634656225033,163.54832148272081,156.11029640319128,{"$f":"MAX(Y760+Y771+Y782+Y793,0)","v":148.67647276494407},141.24264912669685,133.80882548844963,126.37500185020242,118.94117821195522]
[{"$f":"ROW()","v":805},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,{"$f":"(S761+S772+S783+S794-S816)*(S761+S772+S783+S794-S816>0)","v":0},0,0,0,0,{"$f":"X761+X772+X783+X794","v":0},{"$f":"MAX(Y761+Y772+Y783+Y794,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":806},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,1.0551464664516688,0.9040447664158614,0.75294306638005404,0.60184136634424668,{"$f":"(S762+S773+S784+S795-S817)*(S762+S773+S784+S795-S817>0)","v":0.45073966630843931},-1.572068787110994,-1.6831745351444243,-2.0771914317284166,-2.3210395102402166,{"$f":"X762+X773+X784+X795","v":-2.3383756512520795},{"$f":"MAX(Y762+Y773+Y784+Y795,0)","v":8.8817841970012523E-16},8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16]
[{"$f":"ROW()","v":807},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S763+S774+S785+S796-S818)*(S763+S774+S785+S796-S818>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y763+Y774+Y785+Y796,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":808},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":809},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,0,0,0,0,0,0,{"$f":"MAX(Y766+Y777+Y788+Y799,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S767+S778+S789+S800-S822)*(S767+S778+S789+S800-S822>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y767+Y778+Y789+Y800,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O803:O811)","v":516.15406237609022},{"$f":"SUM(P803:P811)","v":512.58174833284204},509.00943428959391,505.43712024634578,502.1661699334943,487.94548828211038,475.72473960304114,463.22107977542129,450.86758876587362,438.74060969382595,428.97354385532446,416.86810236557096,404.76266087581746,392.6572193860639,380.5517778963104]
[{"$f":"ROW()","v":813},"Over Depreciation"]
[{"$f":"ROW()","v":814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S759+S770+S792)*(S759+S770+S792<0)","v":0}]
[{"$f":"ROW()","v":815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S760+S771+S793)*(S760+S771+S793<0)","v":0}]
[{"$f":"ROW()","v":816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S761+S772+S794)*(S761+S772+S794<0)","v":-0.14037835358165326}]
[{"$f":"ROW()","v":817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S762+S773+S795)*(S762+S773+S795<0)","v":0}]
[{"$f":"ROW()","v":818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S763+S774+S796)*(S763+S774+S796<0)","v":0}]
[{"$f":"ROW()","v":819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":821},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S766+S777+S799)*(S766+S777+S799<0)","v":-0.16098537681492889}]
[{"$f":"ROW()","v":822},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S767+S778+S800)*(S767+S778+S800<0)","v":0}]
[{"$f":"ROW()","v":823},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S814:S822)","v":-0.30136373039658215}]
[{"$f":"ROW()","v":824}]
["2007 Capex"]
[{"$f":"ROW()","v":826},"Life"]
[{"$f":"ROW()","v":827},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Q827-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":828},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":829},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":830},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":831},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,Q831-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,Q832-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":833},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":835},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Q835-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":836}]
[{"$f":"ROW()","v":837},"Opening Value"]
[{"$f":"ROW()","v":838},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O882","v":0},1.4956777114263506,-3.6826017389710151,-8.8608811893683814,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":839},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":841},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.8044110259624313,2.7288582712667093,2.6533055165709873,2.5777527618752654,2.4594172139694233,2.3055831370631545,1.9892689254993912,1.823597561402345,1.6686844640057135,1.5928351701872718,1.5169858763688302,1.4411365825503886,1.3652872887319472]
[{"$f":"ROW()","v":842},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":844},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":846},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P838:P846)","v":0},{"$f":"SUM(Q838:Q846)","v":6.8182278975358344},-4.0152537941670055,-14.848735485869843,4.9188216393423794,4.8004860914365377,4.6466520145302681,4.3303378029665049,4.1646664388694585,4.0097533414728277,3.9339040476543858,3.858054753835944,3.7822054600175026,3.7063561661990612]
[{"$f":"ROW()","v":848},"Capex"]
[{"$f":"ROW()","v":849},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$216","v":1.4956777114263506}]
[{"$f":"ROW()","v":850},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$217","v":0.17707028267993824}]
[{"$f":"ROW()","v":851},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$218","v":0}]
[{"$f":"ROW()","v":852},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$219","v":2.8044110259624313}]
[{"$f":"ROW()","v":853},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$220","v":0}]
[{"$f":"ROW()","v":854},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$221","v":0}]
[{"$f":"ROW()","v":855},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$222","v":0}]
[{"$f":"ROW()","v":856},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$223","v":2.341068877467114}]
[{"$f":"ROW()","v":857},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$224","v":0}]
[{"$f":"ROW()","v":858},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P849:P857)","v":6.8182278975358344}]
[{"$f":"ROW()","v":859},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":860},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2754","v":0},{"$f":"-Inputs!U2754","v":0},{"$f":"-Inputs!V2754","v":0},{"$f":"-Inputs!W2754","v":0},{"$f":"-Inputs!X2754","v":0},{"$f":"-Inputs!Y2754","v":0},{"$f":"-Inputs!Z2754","v":0},{"$f":"-Inputs!AA2754","v":0},{"$f":"-Inputs!AB2754","v":0},{"$f":"-Inputs!AC2754","v":0}]
[{"$f":"ROW()","v":861},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2755","v":0},{"$f":"-Inputs!U2755","v":0},{"$f":"-Inputs!V2755","v":0},{"$f":"-Inputs!W2755","v":0},{"$f":"-Inputs!X2755","v":0},{"$f":"-Inputs!Y2755","v":0},{"$f":"-Inputs!Z2755","v":0},{"$f":"-Inputs!AA2755","v":0},{"$f":"-Inputs!AB2755","v":0},{"$f":"-Inputs!AC2755","v":0}]
[{"$f":"ROW()","v":862},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2756","v":0},{"$f":"-Inputs!U2756","v":0},{"$f":"-Inputs!V2756","v":0},{"$f":"-Inputs!W2756","v":0},{"$f":"-Inputs!X2756","v":0},{"$f":"-Inputs!Y2756","v":0},{"$f":"-Inputs!Z2756","v":0},{"$f":"-Inputs!AA2756","v":0},{"$f":"-Inputs!AB2756","v":0},{"$f":"-Inputs!AC2756","v":0}]
[{"$f":"ROW()","v":863},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2757","v":-2.2863223391943164E-2},{"$f":"-Inputs!U2757","v":-5.8361752392370007E-2},{"$f":"-Inputs!V2757","v":-0.2208418870498649},{"$f":"-Inputs!W2757","v":-7.0199039583147535E-2},{"$f":"-Inputs!X2757","v":-5.9440772882732869E-2},{"$f":"-Inputs!Y2757","v":0},{"$f":"-Inputs!Z2757","v":0},{"$f":"-Inputs!AA2757","v":0},{"$f":"-Inputs!AB2757","v":0},{"$f":"-Inputs!AC2757","v":0}]
[{"$f":"ROW()","v":864},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2758","v":0},{"$f":"-Inputs!U2758","v":0},{"$f":"-Inputs!V2758","v":0},{"$f":"-Inputs!W2758","v":0},{"$f":"-Inputs!X2758","v":0},{"$f":"-Inputs!Y2758","v":0},{"$f":"-Inputs!Z2758","v":0},{"$f":"-Inputs!AA2758","v":0},{"$f":"-Inputs!AB2758","v":0},{"$f":"-Inputs!AC2758","v":0}]
[{"$f":"ROW()","v":865},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2759","v":0},{"$f":"-Inputs!U2759","v":0},{"$f":"-Inputs!V2759","v":0},{"$f":"-Inputs!W2759","v":0},{"$f":"-Inputs!X2759","v":0},{"$f":"-Inputs!Y2759","v":0},{"$f":"-Inputs!Z2759","v":0},{"$f":"-Inputs!AA2759","v":0},{"$f":"-Inputs!AB2759","v":0},{"$f":"-Inputs!AC2759","v":0}]
[{"$f":"ROW()","v":866},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2760","v":0},{"$f":"-Inputs!U2760","v":0},{"$f":"-Inputs!V2760","v":0},{"$f":"-Inputs!W2760","v":0},{"$f":"-Inputs!X2760","v":0},{"$f":"-Inputs!Y2760","v":0},{"$f":"-Inputs!Z2760","v":0},{"$f":"-Inputs!AA2760","v":0},{"$f":"-Inputs!AB2760","v":0},{"$f":"-Inputs!AC2760","v":0}]
[{"$f":"ROW()","v":867},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2761","v":0},{"$f":"-Inputs!U2761","v":0},{"$f":"-Inputs!V2761","v":0},{"$f":"-Inputs!W2761","v":0},{"$f":"-Inputs!X2761","v":0},{"$f":"-Inputs!Y2761","v":0},{"$f":"-Inputs!Z2761","v":0},{"$f":"-Inputs!AA2761","v":0},{"$f":"-Inputs!AB2761","v":0},{"$f":"-Inputs!AC2761","v":0}]
[{"$f":"ROW()","v":868},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2762","v":0},{"$f":"-Inputs!U2762","v":0},{"$f":"-Inputs!V2762","v":0},{"$f":"-Inputs!W2762","v":0},{"$f":"-Inputs!X2762","v":0},{"$f":"-Inputs!Y2762","v":0},{"$f":"-Inputs!Z2762","v":0},{"$f":"-Inputs!AA2762","v":0},{"$f":"-Inputs!AB2762","v":0},{"$f":"-Inputs!AC2762","v":0}]
[{"$f":"ROW()","v":869},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T860:T868)","v":-2.2863223391943164E-2},-5.8361752392370007E-2,-0.2208418870498649,-7.0199039583147535E-2,-5.9440772882732869E-2,0,0,0,0,0]
[{"$f":"ROW()","v":870},"Depreciation"]
[{"$f":"ROW()","v":871},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1533","v":-5.1782794503973655},{"$f":"-Inputs!R1533","v":-5.1782794503973655},{"$f":"-Inputs!S1533","v":-5.1782794503973655},{"$f":"-Inputs!T1533","v":0},{"$f":"-Inputs!U1533","v":0},{"$f":"-Inputs!V1533","v":0},{"$f":"-Inputs!W1533","v":0},{"$f":"-Inputs!X1533","v":0},{"$f":"-Inputs!Y1533","v":0},{"$f":"-Inputs!Z1533","v":0},{"$f":"-Inputs!AA1533","v":0},{"$f":"-Inputs!AB1533","v":0},{"$f":"-Inputs!AC1533","v":0}]
[{"$f":"ROW()","v":872},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1534","v":-5.5752625524661283},{"$f":"-Inputs!R1534","v":-5.5752625524661283},{"$f":"-Inputs!S1534","v":-5.5752625524661283},{"$f":"-Inputs!T1534","v":0},{"$f":"-Inputs!U1534","v":0},{"$f":"-Inputs!V1534","v":0},{"$f":"-Inputs!W1534","v":0},{"$f":"-Inputs!X1534","v":0},{"$f":"-Inputs!Y1534","v":0},{"$f":"-Inputs!Z1534","v":0},{"$f":"-Inputs!AA1534","v":0},{"$f":"-Inputs!AB1534","v":0},{"$f":"-Inputs!AC1534","v":0}]
[{"$f":"ROW()","v":873},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1535","v":-4.3869341436225577E-3},{"$f":"-Inputs!R1535","v":-4.3869341436225577E-3},{"$f":"-Inputs!S1535","v":-4.3869341436225577E-3},{"$f":"-Inputs!T1535","v":0},{"$f":"-Inputs!U1535","v":0},{"$f":"-Inputs!V1535","v":0},{"$f":"-Inputs!W1535","v":0},{"$f":"-Inputs!X1535","v":0},{"$f":"-Inputs!Y1535","v":0},{"$f":"-Inputs!Z1535","v":0},{"$f":"-Inputs!AA1535","v":0},{"$f":"-Inputs!AB1535","v":0},{"$f":"-Inputs!AC1535","v":0}]
[{"$f":"ROW()","v":874},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1536","v":-7.5552754695721772E-2},{"$f":"-Inputs!R1536","v":-7.5552754695721772E-2},{"$f":"-Inputs!S1536","v":-7.5552754695721772E-2},{"$f":"-Inputs!T1536","v":-9.5472324513898699E-2},{"$f":"-Inputs!U1536","v":-9.5472324513898699E-2},{"$f":"-Inputs!V1536","v":-9.5472324513898699E-2},{"$f":"-Inputs!W1536","v":-9.5472324513898699E-2},{"$f":"-Inputs!X1536","v":-9.5472324513898699E-2},{"$f":"-Inputs!Y1536","v":-7.5849293818441535E-2},{"$f":"-Inputs!Z1536","v":-7.5849293818441535E-2},{"$f":"-Inputs!AA1536","v":-7.5849293818441535E-2},{"$f":"-Inputs!AB1536","v":-7.5849293818441521E-2},{"$f":"-Inputs!AC1536","v":-7.5849293818441521E-2}]
[{"$f":"ROW()","v":875},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1537","v":0},{"$f":"-Inputs!R1537","v":0},{"$f":"-Inputs!S1537","v":0},{"$f":"-Inputs!T1537","v":0},{"$f":"-Inputs!U1537","v":0},{"$f":"-Inputs!V1537","v":0},{"$f":"-Inputs!W1537","v":0},{"$f":"-Inputs!X1537","v":0},{"$f":"-Inputs!Y1537","v":0},{"$f":"-Inputs!Z1537","v":0},{"$f":"-Inputs!AA1537","v":0},{"$f":"-Inputs!AB1537","v":0},{"$f":"-Inputs!AC1537","v":0}]
[{"$f":"ROW()","v":876},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1538","v":0},{"$f":"-Inputs!R1538","v":0},{"$f":"-Inputs!S1538","v":0},{"$f":"-Inputs!T1538","v":0},{"$f":"-Inputs!U1538","v":0},{"$f":"-Inputs!V1538","v":0},{"$f":"-Inputs!W1538","v":0},{"$f":"-Inputs!X1538","v":0},{"$f":"-Inputs!Y1538","v":0},{"$f":"-Inputs!Z1538","v":0},{"$f":"-Inputs!AA1538","v":0},{"$f":"-Inputs!AB1538","v":0},{"$f":"-Inputs!AC1538","v":0}]
[{"$f":"ROW()","v":877},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1539","v":0},{"$f":"-Inputs!R1539","v":0},{"$f":"-Inputs!S1539","v":0},{"$f":"-Inputs!T1539","v":0},{"$f":"-Inputs!U1539","v":0},{"$f":"-Inputs!V1539","v":0},{"$f":"-Inputs!W1539","v":0},{"$f":"-Inputs!X1539","v":0},{"$f":"-Inputs!Y1539","v":0},{"$f":"-Inputs!Z1539","v":0},{"$f":"-Inputs!AA1539","v":0},{"$f":"-Inputs!AB1539","v":0},{"$f":"-Inputs!AC1539","v":0}]
[{"$f":"ROW()","v":878},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1540","v":0},{"$f":"-Inputs!R1540","v":0},{"$f":"-Inputs!S1540","v":0},{"$f":"-Inputs!T1540","v":0},{"$f":"-Inputs!U1540","v":0},{"$f":"-Inputs!V1540","v":0},{"$f":"-Inputs!W1540","v":0},{"$f":"-Inputs!X1540","v":0},{"$f":"-Inputs!Y1540","v":0},{"$f":"-Inputs!Z1540","v":0},{"$f":"-Inputs!AA1540","v":0},{"$f":"-Inputs!AB1540","v":0},{"$f":"-Inputs!AC1540","v":0}]
[{"$f":"ROW()","v":879},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1541","v":0},{"$f":"-Inputs!R1541","v":0},{"$f":"-Inputs!S1541","v":0},{"$f":"-Inputs!T1541","v":0},{"$f":"-Inputs!U1541","v":0},{"$f":"-Inputs!V1541","v":0},{"$f":"-Inputs!W1541","v":0},{"$f":"-Inputs!X1541","v":0},{"$f":"-Inputs!Y1541","v":0},{"$f":"-Inputs!Z1541","v":0},{"$f":"-Inputs!AA1541","v":0},{"$f":"-Inputs!AB1541","v":0},{"$f":"-Inputs!AC1541","v":0}]
[{"$f":"ROW()","v":880},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q871:Q879)","v":-10.833481691702838},{"$f":"SUM(R871:R879)","v":-10.833481691702838},-10.833481691702838,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,{"$f":"SUM(Y871:Y879)","v":-7.5849293818441535E-2},-7.5849293818441535E-2,-7.5849293818441535E-2,-7.5849293818441521E-2,-7.5849293818441521E-2]
[{"$f":"ROW()","v":881},"Closing Value"]
[{"$f":"ROW()","v":882},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P838+P849+P860+P871","v":1.4956777114263506},-3.6826017389710151,-8.8608811893683814,{"$f":"(S838+S849+S860+S871-S893)*(S838+S849+S860+S871-S893>0)","v":0},{"$f":"T838+T849+T860+T871","v":0},0,0,0,0,{"$f":"MAX(Y838+Y849+Y860+Y871,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":883},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.17707028267993824,-5.3981922697861897,-10.973454822252318,{"$f":"(S839+S850+S861+S872-S894)*(S839+S850+S861+S872-S894>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y839+Y850+Y861+Y872,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":884},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-4.3869341436225577E-3,-8.7738682872451155E-3,{"$f":"(S840+S851+S862+S873-S895)*(S840+S851+S862+S873-S895>0)","v":0},0,0,0,0,{"$f":"X840+X851+X862+X873","v":0},{"$f":"MAX(Y840+Y851+Y862+Y873,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.8044110259624313,2.7288582712667093,2.6533055165709873,{"$f":"(S841+S852+S863+S874-S896)*(S841+S852+S863+S874-S896>0)","v":2.5777527618752654},2.4594172139694233,2.3055831370631545,1.9892689254993912,1.823597561402345,{"$f":"X841+X852+X863+X874","v":1.6686844640057135},{"$f":"MAX(Y841+Y852+Y863+Y874,0)","v":1.5928351701872718},1.5169858763688302,1.4411365825503886,1.3652872887319472,1.2894379949135057]
[{"$f":"ROW()","v":886},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S842+S853+S864+S875-S897)*(S842+S853+S864+S875-S897>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y842+Y853+Y864+Y875,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":887},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,{"$f":"MAX(Y845+Y856+Y867+Y878,0)","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":890},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S846+S857+S868+S879-S901)*(S846+S857+S868+S879-S901>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y846+Y857+Y868+Y879,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P882:P890)","v":6.8182278975358344},{"$f":"SUM(Q882:Q890)","v":-4.0152537941670055},-14.848735485869843,4.9188216393423794,4.8004860914365377,4.6466520145302681,4.3303378029665049,4.1646664388694585,4.0097533414728277,3.9339040476543858,3.858054753835944,3.7822054600175026,3.7063561661990612,3.6305068723806198]
[{"$f":"ROW()","v":892},"Over Depreciation"]
[{"$f":"ROW()","v":893},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S838+S849+S871)*(S838+S849+S871<0)","v":-14.039160639765747}]
[{"$f":"ROW()","v":894},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S839+S850+S872)*(S839+S850+S872<0)","v":-16.548717374718446}]
[{"$f":"ROW()","v":895},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S840+S851+S873)*(S840+S851+S873<0)","v":-1.3160802430867674E-2}]
[{"$f":"ROW()","v":896},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S841+S852+S874)*(S841+S852+S874<0)","v":0}]
[{"$f":"ROW()","v":897},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S842+S853+S875)*(S842+S853+S875<0)","v":0}]
[{"$f":"ROW()","v":898},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":899},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":900},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S845+S856+S878)*(S845+S856+S878<0)","v":0}]
[{"$f":"ROW()","v":901},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S846+S857+S879)*(S846+S857+S879<0)","v":0}]
[{"$f":"ROW()","v":902},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S893:S901)","v":-30.601038816915061}]
[{"$f":"ROW()","v":903}]
["2008 Capex"]
[{"$f":"ROW()","v":905},"Life"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,R906-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,R910-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,R911-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Non-Depreciable"]
[{"$f":"ROW()","v":914},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,R914-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":915}]
[{"$f":"ROW()","v":916},"Opening Value"]
[{"$f":"ROW()","v":917},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P961","v":0},621.03179970422048,615.45167651583631,609.87155332745215,600.90285401381311,591.93415470017408,582.96545538653504,573.99675607289601,565.02805675925697,556.05935744561793,547.0906581319789,538.12195881833986,529.15325950470083]
[{"$f":"ROW()","v":918},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,159.58861671239279,157.66804423181117,155.74747175122954,150.18506204582849,144.62265234042744,139.06024263502638,133.49783292962533,127.93542322422428,122.37301351882323,116.81060381342218,111.24819410802112,105.68578440262007]
[{"$f":"ROW()","v":919},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.0883165171182378,6.8280185291755808,6.5677205412329238,6.1422245249125096,5.7447439251339789,5.4392860197919211,5.0819906735689333,4.4347948005998896,4.2419776353564158,4.049160470112942,3.8563433048694686,3.6635261396259953]
[{"$f":"ROW()","v":921},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":925},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q917:Q925)","v":0},{"$f":"SUM(R917:R925)","v":789.48982014416629},781.72882648725795,773.96783283034949,759.01122779498905,744.08263817617035,729.24607125178818,714.35766688652518,699.17936199451594,684.45543581023242,669.73150962594889,655.00758344166536,640.28365725738183]
[{"$f":"ROW()","v":927},"Capex"]
[{"$f":"ROW()","v":928},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$216","v":621.03179970422048}]
[{"$f":"ROW()","v":929},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$217","v":159.58861671239279}]
[{"$f":"ROW()","v":930},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$218","v":0}]
[{"$f":"ROW()","v":931},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$219","v":7.0883165171182378}]
[{"$f":"ROW()","v":932},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$220","v":0}]
[{"$f":"ROW()","v":933},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$221","v":0}]
[{"$f":"ROW()","v":934},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$222","v":0}]
[{"$f":"ROW()","v":935},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$223","v":1.7810872104348701}]
[{"$f":"ROW()","v":936},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$224","v":0}]
[{"$f":"ROW()","v":937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q928:Q936)","v":789.48982014416629}]
[{"$f":"ROW()","v":938},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":939},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2765","v":0},{"$f":"-Inputs!U2765","v":0},{"$f":"-Inputs!V2765","v":0},{"$f":"-Inputs!W2765","v":0},{"$f":"-Inputs!X2765","v":0},{"$f":"-Inputs!Y2765","v":0},{"$f":"-Inputs!Z2765","v":0},{"$f":"-Inputs!AA2765","v":0},{"$f":"-Inputs!AB2765","v":0},{"$f":"-Inputs!AC2765","v":0}]
[{"$f":"ROW()","v":940},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2766","v":0},{"$f":"-Inputs!U2766","v":0},{"$f":"-Inputs!V2766","v":0},{"$f":"-Inputs!W2766","v":0},{"$f":"-Inputs!X2766","v":0},{"$f":"-Inputs!Y2766","v":0},{"$f":"-Inputs!Z2766","v":0},{"$f":"-Inputs!AA2766","v":0},{"$f":"-Inputs!AB2766","v":0},{"$f":"-Inputs!AC2766","v":0}]
[{"$f":"ROW()","v":941},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2767","v":0},{"$f":"-Inputs!U2767","v":0},{"$f":"-Inputs!V2767","v":0},{"$f":"-Inputs!W2767","v":0},{"$f":"-Inputs!X2767","v":0},{"$f":"-Inputs!Y2767","v":0},{"$f":"-Inputs!Z2767","v":0},{"$f":"-Inputs!AA2767","v":0},{"$f":"-Inputs!AB2767","v":0},{"$f":"-Inputs!AC2767","v":0}]
[{"$f":"ROW()","v":942},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2768","v":-0.1909345684192385},{"$f":"-Inputs!U2768","v":-0.16291915187735478},{"$f":"-Inputs!V2768","v":-7.0896457440881772E-2},{"$f":"-Inputs!W2768","v":-0.12273389832181186},{"$f":"-Inputs!X2768","v":-0.41263442506786807},{"$f":"-Inputs!Y2768","v":0},{"$f":"-Inputs!Z2768","v":0},{"$f":"-Inputs!AA2768","v":0},{"$f":"-Inputs!AB2768","v":0},{"$f":"-Inputs!AC2768","v":0}]
[{"$f":"ROW()","v":943},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2769","v":0},{"$f":"-Inputs!U2769","v":0},{"$f":"-Inputs!V2769","v":0},{"$f":"-Inputs!W2769","v":0},{"$f":"-Inputs!X2769","v":0},{"$f":"-Inputs!Y2769","v":0},{"$f":"-Inputs!Z2769","v":0},{"$f":"-Inputs!AA2769","v":0},{"$f":"-Inputs!AB2769","v":0},{"$f":"-Inputs!AC2769","v":0}]
[{"$f":"ROW()","v":944},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2770","v":0},{"$f":"-Inputs!U2770","v":0},{"$f":"-Inputs!V2770","v":0},{"$f":"-Inputs!W2770","v":0},{"$f":"-Inputs!X2770","v":0},{"$f":"-Inputs!Y2770","v":0},{"$f":"-Inputs!Z2770","v":0},{"$f":"-Inputs!AA2770","v":0},{"$f":"-Inputs!AB2770","v":0},{"$f":"-Inputs!AC2770","v":0}]
[{"$f":"ROW()","v":945},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2771","v":0},{"$f":"-Inputs!U2771","v":0},{"$f":"-Inputs!V2771","v":0},{"$f":"-Inputs!W2771","v":0},{"$f":"-Inputs!X2771","v":0},{"$f":"-Inputs!Y2771","v":0},{"$f":"-Inputs!Z2771","v":0},{"$f":"-Inputs!AA2771","v":0},{"$f":"-Inputs!AB2771","v":0},{"$f":"-Inputs!AC2771","v":0}]
[{"$f":"ROW()","v":946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2772","v":0},{"$f":"-Inputs!U2772","v":0},{"$f":"-Inputs!V2772","v":0},{"$f":"-Inputs!W2772","v":0},{"$f":"-Inputs!X2772","v":0},{"$f":"-Inputs!Y2772","v":0},{"$f":"-Inputs!Z2772","v":0},{"$f":"-Inputs!AA2772","v":0},{"$f":"-Inputs!AB2772","v":0},{"$f":"-Inputs!AC2772","v":0}]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2773","v":0},{"$f":"-Inputs!U2773","v":0},{"$f":"-Inputs!V2773","v":0},{"$f":"-Inputs!W2773","v":0},{"$f":"-Inputs!X2773","v":0},{"$f":"-Inputs!Y2773","v":0},{"$f":"-Inputs!Z2773","v":0},{"$f":"-Inputs!AA2773","v":0},{"$f":"-Inputs!AB2773","v":0},{"$f":"-Inputs!AC2773","v":0}]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T939:T947)","v":-0.1909345684192385},-0.16291915187735478,-7.0896457440881772E-2,-0.12273389832181186,-0.41263442506786807,0,0,0,0,0]
[{"$f":"ROW()","v":949},"Depreciation"]
[{"$f":"ROW()","v":950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1544","v":-5.5801231883841664},{"$f":"-Inputs!S1544","v":-5.5801231883841664},{"$f":"-Inputs!T1544","v":-8.9686993136390019},{"$f":"-Inputs!U1544","v":-8.9686993136390019},{"$f":"-Inputs!V1544","v":-8.9686993136390019},{"$f":"-Inputs!W1544","v":-8.9686993136390036},{"$f":"-Inputs!X1544","v":-8.9686993136390036},{"$f":"-Inputs!Y1544","v":-8.9686993136389983},{"$f":"-Inputs!Z1544","v":-8.9686993136389983},{"$f":"-Inputs!AA1544","v":-8.9686993136389983},{"$f":"-Inputs!AB1544","v":-8.9686993136389965},{"$f":"-Inputs!AC1544","v":-8.9686993136389965}]
[{"$f":"ROW()","v":951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1545","v":-1.9205724805816364},{"$f":"-Inputs!S1545","v":-1.9205724805816364},{"$f":"-Inputs!T1545","v":-5.5624097054010546},{"$f":"-Inputs!U1545","v":-5.5624097054010546},{"$f":"-Inputs!V1545","v":-5.5624097054010546},{"$f":"-Inputs!W1545","v":-5.5624097054010537},{"$f":"-Inputs!X1545","v":-5.5624097054010537},{"$f":"-Inputs!Y1545","v":-5.5624097054010537},{"$f":"-Inputs!Z1545","v":-5.5624097054010537},{"$f":"-Inputs!AA1545","v":-5.5624097054010537},{"$f":"-Inputs!AB1545","v":-5.5624097054010537},{"$f":"-Inputs!AC1545","v":-5.5624097054010537}]
[{"$f":"ROW()","v":952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1546","v":0},{"$f":"-Inputs!S1546","v":0},{"$f":"-Inputs!T1546","v":0},{"$f":"-Inputs!U1546","v":0},{"$f":"-Inputs!V1546","v":0},{"$f":"-Inputs!W1546","v":0},{"$f":"-Inputs!X1546","v":0},{"$f":"-Inputs!Y1546","v":0},{"$f":"-Inputs!Z1546","v":0},{"$f":"-Inputs!AA1546","v":0},{"$f":"-Inputs!AB1546","v":0},{"$f":"-Inputs!AC1546","v":0}]
[{"$f":"ROW()","v":953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1547","v":-0.26029798794265724},{"$f":"-Inputs!S1547","v":-0.26029798794265724},{"$f":"-Inputs!T1547","v":-0.23456144790117583},{"$f":"-Inputs!U1547","v":-0.23456144790117586},{"$f":"-Inputs!V1547","v":-0.23456144790117586},{"$f":"-Inputs!W1547","v":-0.23456144790117589},{"$f":"-Inputs!X1547","v":-0.23456144790117589},{"$f":"-Inputs!Y1547","v":-0.19281716524347342},{"$f":"-Inputs!Z1547","v":-0.19281716524347345},{"$f":"-Inputs!AA1547","v":-0.19281716524347342},{"$f":"-Inputs!AB1547","v":-0.19281716524347342},{"$f":"-Inputs!AC1547","v":-0.19281716524347342}]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1548","v":0},{"$f":"-Inputs!S1548","v":0},{"$f":"-Inputs!T1548","v":0},{"$f":"-Inputs!U1548","v":0},{"$f":"-Inputs!V1548","v":0},{"$f":"-Inputs!W1548","v":0},{"$f":"-Inputs!X1548","v":0},{"$f":"-Inputs!Y1548","v":0},{"$f":"-Inputs!Z1548","v":0},{"$f":"-Inputs!AA1548","v":0},{"$f":"-Inputs!AB1548","v":0},{"$f":"-Inputs!AC1548","v":0}]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1549","v":0},{"$f":"-Inputs!S1549","v":0},{"$f":"-Inputs!T1549","v":0},{"$f":"-Inputs!U1549","v":0},{"$f":"-Inputs!V1549","v":0},{"$f":"-Inputs!W1549","v":0},{"$f":"-Inputs!X1549","v":0},{"$f":"-Inputs!Y1549","v":0},{"$f":"-Inputs!Z1549","v":0},{"$f":"-Inputs!AA1549","v":0},{"$f":"-Inputs!AB1549","v":0},{"$f":"-Inputs!AC1549","v":0}]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1550","v":0},{"$f":"-Inputs!S1550","v":0},{"$f":"-Inputs!T1550","v":0},{"$f":"-Inputs!U1550","v":0},{"$f":"-Inputs!V1550","v":0},{"$f":"-Inputs!W1550","v":0},{"$f":"-Inputs!X1550","v":0},{"$f":"-Inputs!Y1550","v":0},{"$f":"-Inputs!Z1550","v":0},{"$f":"-Inputs!AA1550","v":0},{"$f":"-Inputs!AB1550","v":0},{"$f":"-Inputs!AC1550","v":0}]
[{"$f":"ROW()","v":957},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1551","v":0},{"$f":"-Inputs!S1551","v":0},{"$f":"-Inputs!T1551","v":0},{"$f":"-Inputs!U1551","v":0},{"$f":"-Inputs!V1551","v":0},{"$f":"-Inputs!W1551","v":0},{"$f":"-Inputs!X1551","v":0},{"$f":"-Inputs!Y1551","v":0},{"$f":"-Inputs!Z1551","v":0},{"$f":"-Inputs!AA1551","v":0},{"$f":"-Inputs!AB1551","v":0},{"$f":"-Inputs!AC1551","v":0}]
[{"$f":"ROW()","v":958},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1552","v":0},{"$f":"-Inputs!S1552","v":0},{"$f":"-Inputs!T1552","v":0},{"$f":"-Inputs!U1552","v":0},{"$f":"-Inputs!V1552","v":0},{"$f":"-Inputs!W1552","v":0},{"$f":"-Inputs!X1552","v":0},{"$f":"-Inputs!Y1552","v":0},{"$f":"-Inputs!Z1552","v":0},{"$f":"-Inputs!AA1552","v":0},{"$f":"-Inputs!AB1552","v":0},{"$f":"-Inputs!AC1552","v":0}]
[{"$f":"ROW()","v":959},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R950:R958)","v":-7.7609936569084601},{"$f":"SUM(S950:S958)","v":-7.7609936569084601},-14.765670466941231,-14.765670466941231,-14.765670466941231,-14.765670466941232,-14.765670466941232,{"$f":"SUM(Y950:Y958)","v":-14.723926184283526},-14.723926184283526,-14.723926184283526,-14.723926184283524,-14.723926184283524]
[{"$f":"ROW()","v":960},"Closing Value"]
[{"$f":"ROW()","v":961},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q917+Q928+Q939+Q950","v":621.03179970422048},615.45167651583631,{"$f":"(S917+S928+S939+S950-S972)*(S917+S928+S939+S950-S972>0)","v":609.87155332745215},{"$f":"T917+T928+T939+T950","v":600.90285401381311},591.93415470017408,582.96545538653504,573.99675607289601,565.02805675925697,{"$f":"MAX(Y917+Y928+Y939+Y950,0)","v":556.05935744561793},547.0906581319789,538.12195881833986,529.15325950470083,520.18456019106179]
[{"$f":"ROW()","v":962},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,159.58861671239279,157.66804423181117,{"$f":"(S918+S929+S940+S951-S973)*(S918+S929+S940+S951-S973>0)","v":155.74747175122954},150.18506204582849,144.62265234042744,139.06024263502638,133.49783292962533,127.93542322422428,{"$f":"MAX(Y918+Y929+Y940+Y951,0)","v":122.37301351882323},116.81060381342218,111.24819410802112,105.68578440262007,100.12337469721902]
[{"$f":"ROW()","v":963},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S919+S930+S941+S952-S974)*(S919+S930+S941+S952-S974>0)","v":0},0,0,0,0,{"$f":"X919+X930+X941+X952","v":0},{"$f":"MAX(Y919+Y930+Y941+Y952,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,7.0883165171182378,6.8280185291755808,{"$f":"(S920+S931+S942+S953-S975)*(S920+S931+S942+S953-S975>0)","v":6.5677205412329238},6.1422245249125096,5.7447439251339789,5.4392860197919211,5.0819906735689333,{"$f":"X920+X931+X942+X953","v":4.4347948005998896},{"$f":"MAX(Y920+Y931+Y942+Y953,0)","v":4.2419776353564158},4.049160470112942,3.8563433048694686,3.6635261396259953,3.4707089743825219]
[{"$f":"ROW()","v":965},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S921+S932+S943+S954-S976)*(S921+S932+S943+S954-S976>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y921+Y932+Y943+Y954,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":966},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":967},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":968},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q924+Q935+Q946+Q957","v":1.7810872104348701},{"$f":"R924+R935+R946+R957","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,{"$f":"MAX(Y924+Y935+Y946+Y957,0)","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":969},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q925+Q936+Q947+Q958","v":0},{"$f":"R925+R936+R947+R958","v":0},{"$f":"(S925+S936+S947+S958-S980)*(S925+S936+S947+S958-S980>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y925+Y936+Y947+Y958,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":970},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q961:Q969)","v":789.48982014416629},{"$f":"SUM(R961:R969)","v":781.72882648725795},773.96783283034949,759.01122779498905,744.08263817617035,729.24607125178818,714.35766688652518,699.17936199451594,684.45543581023242,669.73150962594889,655.00758344166536,640.28365725738183,625.55973107309819]
[{"$f":"ROW()","v":971},"Over Depreciation"]
[{"$f":"ROW()","v":972},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S917+S928+S950)*(S917+S928+S950<0)","v":0}]
[{"$f":"ROW()","v":973},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S918+S929+S951)*(S918+S929+S951<0)","v":0}]
[{"$f":"ROW()","v":974},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S919+S930+S952)*(S919+S930+S952<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S920+S931+S953)*(S920+S931+S953<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S921+S932+S954)*(S921+S932+S954<0)","v":0}]
[{"$f":"ROW()","v":977},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":978},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":979},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S924+S935+S957)*(S924+S935+S957<0)","v":0}]
[{"$f":"ROW()","v":980},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S925+S936+S958)*(S925+S936+S958<0)","v":0}]
[{"$f":"ROW()","v":981},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S972:S980)","v":0}]
[{"$f":"ROW()","v":982}]
["2009 Capex"]
[{"$f":"ROW()","v":984},"Life"]
[{"$f":"ROW()","v":985},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,S985-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":986},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":987},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":988},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":989},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,S989-1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,S990-1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":992},null,"Non-Depreciable"]
[{"$f":"ROW()","v":993},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,S993-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":994}]
[{"$f":"ROW()","v":995},"Opening Value"]
[{"$f":"ROW()","v":996},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1040","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3878885043999494E-2,9.3878885043999494E-2,9.1962989430856651E-2,9.0047093817713808E-2,8.8131198204570965E-2,8.6215302591428122E-2,8.429940697828528E-2,8.2383511365142437E-2,8.0467615751999594E-2,7.8551720138856751E-2,7.6635824525713908E-2]
[{"$f":"ROW()","v":999},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.67075011034032683,0.3612119279913768,0.34875634426753621,0.33630076054369562,0.23096962582878261,0.21851404210494202,0.18378056695068934,0.17612304332774395,0.16846551970479856,0.16080799608185317,0.15315047245890778]
[{"$f":"ROW()","v":1000},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1004},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R996:R1004)","v":0},{"$f":"SUM(S996:S1004)","v":1.5795628996387823},1.270024717289832,1.2556532379528487,1.2412817586158651,1.1340347282878094,1.1196632489508258,1.0830138781834304,1.0734404589473421,1.063867039711254,1.0542936204751656,1.0447202012390775]
[{"$f":"ROW()","v":1006},"Capex"]
[{"$f":"ROW()","v":1007},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$216","v":0}]
[{"$f":"ROW()","v":1008},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$217","v":0}]
[{"$f":"ROW()","v":1009},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$218","v":9.3878885043999494E-2}]
[{"$f":"ROW()","v":1010},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$219","v":0.67075011034032683}]
[{"$f":"ROW()","v":1011},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$220","v":0}]
[{"$f":"ROW()","v":1012},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$221","v":0}]
[{"$f":"ROW()","v":1013},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$222","v":0}]
[{"$f":"ROW()","v":1014},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$223","v":0.81493390425445578}]
[{"$f":"ROW()","v":1015},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$224","v":0}]
[{"$f":"ROW()","v":1016},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1007:R1015)","v":1.5795628996387823}]
[{"$f":"ROW()","v":1017},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1018},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2776","v":0},{"$f":"-Inputs!U2776","v":0},{"$f":"-Inputs!V2776","v":0},{"$f":"-Inputs!W2776","v":0},{"$f":"-Inputs!X2776","v":0},{"$f":"-Inputs!Y2776","v":0},{"$f":"-Inputs!Z2776","v":0},{"$f":"-Inputs!AA2776","v":0},{"$f":"-Inputs!AB2776","v":0},{"$f":"-Inputs!AC2776","v":0}]
[{"$f":"ROW()","v":1019},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2777","v":0},{"$f":"-Inputs!U2777","v":0},{"$f":"-Inputs!V2777","v":0},{"$f":"-Inputs!W2777","v":0},{"$f":"-Inputs!X2777","v":0},{"$f":"-Inputs!Y2777","v":0},{"$f":"-Inputs!Z2777","v":0},{"$f":"-Inputs!AA2777","v":0},{"$f":"-Inputs!AB2777","v":0},{"$f":"-Inputs!AC2777","v":0}]
[{"$f":"ROW()","v":1020},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2778","v":0},{"$f":"-Inputs!U2778","v":0},{"$f":"-Inputs!V2778","v":0},{"$f":"-Inputs!W2778","v":0},{"$f":"-Inputs!X2778","v":0},{"$f":"-Inputs!Y2778","v":0},{"$f":"-Inputs!Z2778","v":0},{"$f":"-Inputs!AA2778","v":0},{"$f":"-Inputs!AB2778","v":0},{"$f":"-Inputs!AC2778","v":0}]
[{"$f":"ROW()","v":1021},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2779","v":0},{"$f":"-Inputs!U2779","v":0},{"$f":"-Inputs!V2779","v":-9.287555099107242E-2},{"$f":"-Inputs!W2779","v":0},{"$f":"-Inputs!X2779","v":-2.2277891430412079E-2},{"$f":"-Inputs!Y2779","v":0},{"$f":"-Inputs!Z2779","v":0},{"$f":"-Inputs!AA2779","v":0},{"$f":"-Inputs!AB2779","v":0},{"$f":"-Inputs!AC2779","v":0}]
[{"$f":"ROW()","v":1022},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2780","v":0},{"$f":"-Inputs!U2780","v":0},{"$f":"-Inputs!V2780","v":0},{"$f":"-Inputs!W2780","v":0},{"$f":"-Inputs!X2780","v":0},{"$f":"-Inputs!Y2780","v":0},{"$f":"-Inputs!Z2780","v":0},{"$f":"-Inputs!AA2780","v":0},{"$f":"-Inputs!AB2780","v":0},{"$f":"-Inputs!AC2780","v":0}]
[{"$f":"ROW()","v":1023},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2781","v":0},{"$f":"-Inputs!U2781","v":0},{"$f":"-Inputs!V2781","v":0},{"$f":"-Inputs!W2781","v":0},{"$f":"-Inputs!X2781","v":0},{"$f":"-Inputs!Y2781","v":0},{"$f":"-Inputs!Z2781","v":0},{"$f":"-Inputs!AA2781","v":0},{"$f":"-Inputs!AB2781","v":0},{"$f":"-Inputs!AC2781","v":0}]
[{"$f":"ROW()","v":1024},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2782","v":0},{"$f":"-Inputs!U2782","v":0},{"$f":"-Inputs!V2782","v":0},{"$f":"-Inputs!W2782","v":0},{"$f":"-Inputs!X2782","v":0},{"$f":"-Inputs!Y2782","v":0},{"$f":"-Inputs!Z2782","v":0},{"$f":"-Inputs!AA2782","v":0},{"$f":"-Inputs!AB2782","v":0},{"$f":"-Inputs!AC2782","v":0}]
[{"$f":"ROW()","v":1025},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2783","v":0},{"$f":"-Inputs!U2783","v":0},{"$f":"-Inputs!V2783","v":0},{"$f":"-Inputs!W2783","v":0},{"$f":"-Inputs!X2783","v":0},{"$f":"-Inputs!Y2783","v":0},{"$f":"-Inputs!Z2783","v":0},{"$f":"-Inputs!AA2783","v":0},{"$f":"-Inputs!AB2783","v":0},{"$f":"-Inputs!AC2783","v":0}]
[{"$f":"ROW()","v":1026},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2784","v":0},{"$f":"-Inputs!U2784","v":0},{"$f":"-Inputs!V2784","v":0},{"$f":"-Inputs!W2784","v":0},{"$f":"-Inputs!X2784","v":0},{"$f":"-Inputs!Y2784","v":0},{"$f":"-Inputs!Z2784","v":0},{"$f":"-Inputs!AA2784","v":0},{"$f":"-Inputs!AB2784","v":0},{"$f":"-Inputs!AC2784","v":0}]
[{"$f":"ROW()","v":1027},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1018:T1026)","v":0},0,-9.287555099107242E-2,0,-2.2277891430412079E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1028},"Depreciation"]
[{"$f":"ROW()","v":1029},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1555","v":-1.7022644385542238},{"$f":"-Inputs!T1555","v":0},{"$f":"-Inputs!U1555","v":0},{"$f":"-Inputs!V1555","v":0},{"$f":"-Inputs!W1555","v":0},{"$f":"-Inputs!X1555","v":0},{"$f":"-Inputs!Y1555","v":0},{"$f":"-Inputs!Z1555","v":0},{"$f":"-Inputs!AA1555","v":0},{"$f":"-Inputs!AB1555","v":0},{"$f":"-Inputs!AC1555","v":0}]
[{"$f":"ROW()","v":1030},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1556","v":-1.9498468179461832E-2},{"$f":"-Inputs!T1556","v":0},{"$f":"-Inputs!U1556","v":0},{"$f":"-Inputs!V1556","v":0},{"$f":"-Inputs!W1556","v":0},{"$f":"-Inputs!X1556","v":0},{"$f":"-Inputs!Y1556","v":0},{"$f":"-Inputs!Z1556","v":0},{"$f":"-Inputs!AA1556","v":0},{"$f":"-Inputs!AB1556","v":0},{"$f":"-Inputs!AC1556","v":0}]
[{"$f":"ROW()","v":1031},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1557","v":0},{"$f":"-Inputs!T1557","v":-1.915895613142847E-3},{"$f":"-Inputs!U1557","v":-1.915895613142847E-3},{"$f":"-Inputs!V1557","v":-1.9158956131428472E-3},{"$f":"-Inputs!W1557","v":-1.9158956131428472E-3},{"$f":"-Inputs!X1557","v":-1.9158956131428474E-3},{"$f":"-Inputs!Y1557","v":-1.9158956131428474E-3},{"$f":"-Inputs!Z1557","v":-1.9158956131428474E-3},{"$f":"-Inputs!AA1557","v":-1.9158956131428474E-3},{"$f":"-Inputs!AB1557","v":-1.9158956131428476E-3},{"$f":"-Inputs!AC1557","v":-1.9158956131428476E-3}]
[{"$f":"ROW()","v":1032},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1558","v":-0.30953818234895003},{"$f":"-Inputs!T1558","v":-1.2455583723840577E-2},{"$f":"-Inputs!U1558","v":-1.2455583723840577E-2},{"$f":"-Inputs!V1558","v":-1.2455583723840577E-2},{"$f":"-Inputs!W1558","v":-1.2455583723840577E-2},{"$f":"-Inputs!X1558","v":-1.2455583723840577E-2},{"$f":"-Inputs!Y1558","v":-7.6575236229453926E-3},{"$f":"-Inputs!Z1558","v":-7.6575236229453917E-3},{"$f":"-Inputs!AA1558","v":-7.6575236229453909E-3},{"$f":"-Inputs!AB1558","v":-7.6575236229453909E-3},{"$f":"-Inputs!AC1558","v":-7.65752362294539E-3}]
[{"$f":"ROW()","v":1033},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1559","v":0},{"$f":"-Inputs!T1559","v":0},{"$f":"-Inputs!U1559","v":0},{"$f":"-Inputs!V1559","v":0},{"$f":"-Inputs!W1559","v":0},{"$f":"-Inputs!X1559","v":0},{"$f":"-Inputs!Y1559","v":0},{"$f":"-Inputs!Z1559","v":0},{"$f":"-Inputs!AA1559","v":0},{"$f":"-Inputs!AB1559","v":0},{"$f":"-Inputs!AC1559","v":0}]
[{"$f":"ROW()","v":1034},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1560","v":0},{"$f":"-Inputs!T1560","v":0},{"$f":"-Inputs!U1560","v":0},{"$f":"-Inputs!V1560","v":0},{"$f":"-Inputs!W1560","v":0},{"$f":"-Inputs!X1560","v":0},{"$f":"-Inputs!Y1560","v":0},{"$f":"-Inputs!Z1560","v":0},{"$f":"-Inputs!AA1560","v":0},{"$f":"-Inputs!AB1560","v":0},{"$f":"-Inputs!AC1560","v":0}]
[{"$f":"ROW()","v":1035},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1561","v":0},{"$f":"-Inputs!T1561","v":0},{"$f":"-Inputs!U1561","v":0},{"$f":"-Inputs!V1561","v":0},{"$f":"-Inputs!W1561","v":0},{"$f":"-Inputs!X1561","v":0},{"$f":"-Inputs!Y1561","v":0},{"$f":"-Inputs!Z1561","v":0},{"$f":"-Inputs!AA1561","v":0},{"$f":"-Inputs!AB1561","v":0},{"$f":"-Inputs!AC1561","v":0}]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1562","v":0},{"$f":"-Inputs!T1562","v":0},{"$f":"-Inputs!U1562","v":0},{"$f":"-Inputs!V1562","v":0},{"$f":"-Inputs!W1562","v":0},{"$f":"-Inputs!X1562","v":0},{"$f":"-Inputs!Y1562","v":0},{"$f":"-Inputs!Z1562","v":0},{"$f":"-Inputs!AA1562","v":0},{"$f":"-Inputs!AB1562","v":0},{"$f":"-Inputs!AC1562","v":0}]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1563","v":0},{"$f":"-Inputs!T1563","v":0},{"$f":"-Inputs!U1563","v":0},{"$f":"-Inputs!V1563","v":0},{"$f":"-Inputs!W1563","v":0},{"$f":"-Inputs!X1563","v":0},{"$f":"-Inputs!Y1563","v":0},{"$f":"-Inputs!Z1563","v":0},{"$f":"-Inputs!AA1563","v":0},{"$f":"-Inputs!AB1563","v":0},{"$f":"-Inputs!AC1563","v":0}]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1029:S1037)","v":-2.0313010890826355},{"$f":"SUM(T1029:T1037)","v":-1.4371479336983423E-2},-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983425E-2,{"$f":"SUM(Y1029:Y1037)","v":-9.5734192360882406E-3},-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882372E-3]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R996+R1007+R1018+R1029)","v":0},{"$f":"(S996+S1007+S1018+S1029-S1051)*(S996+S1007+S1018+S1029-S1051>0)","v":0},{"$f":"T996+T1007+T1018+T1029","v":0},0,0,0,0,{"$f":"MAX(Y996+Y1007+Y1018+Y1029,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R997+R1008+R1019+R1030)","v":0},{"$f":"(S997+S1008+S1019+S1030-S1052)*(S997+S1008+S1019+S1030-S1052>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y997+Y1008+Y1019+Y1030,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R998+R1009+R1020+R1031)","v":9.3878885043999494E-2},{"$f":"(S998+S1009+S1020+S1031-S1053)*(S998+S1009+S1020+S1031-S1053>0)","v":9.3878885043999494E-2},9.1962989430856651E-2,9.0047093817713808E-2,8.8131198204570965E-2,8.6215302591428122E-2,{"$f":"X998+X1009+X1020+X1031","v":8.429940697828528E-2},{"$f":"MAX(Y998+Y1009+Y1020+Y1031,0)","v":8.2383511365142437E-2},8.0467615751999594E-2,7.8551720138856751E-2,7.6635824525713908E-2,7.4719928912571065E-2]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R999+R1010+R1021+R1032)","v":0.67075011034032683},{"$f":"(S999+S1010+S1021+S1032-S1054)*(S999+S1010+S1021+S1032-S1054>0)","v":0.3612119279913768},0.34875634426753621,0.33630076054369562,0.23096962582878261,0.21851404210494202,{"$f":"X999+X1010+X1021+X1032","v":0.18378056695068934},{"$f":"MAX(Y999+Y1010+Y1021+Y1032,0)","v":0.17612304332774395},0.16846551970479856,0.16080799608185317,0.15315047245890778,0.14549294883596239]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1000+R1011+R1022+R1033)","v":0},{"$f":"(S1000+S1011+S1022+S1033-S1055)*(S1000+S1011+S1022+S1033-S1055>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1000+Y1011+Y1022+Y1033,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1003+R1014+R1025+R1036)","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"MAX(Y1003+Y1014+Y1025+Y1036,0)","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1048},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1004+R1015+R1026+R1037)","v":0},{"$f":"(S1004+S1015+S1026+S1037-S1059)*(S1004+S1015+S1026+S1037-S1059>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1004+Y1015+Y1026+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1040:R1048)","v":1.5795628996387823},{"$f":"SUM(S1040:S1048)","v":1.270024717289832},1.2556532379528487,1.2412817586158651,1.1340347282878094,1.1196632489508258,1.0830138781834304,1.0734404589473421,1.063867039711254,1.0542936204751656,1.0447202012390775,1.0351467820029892]
[{"$f":"ROW()","v":1050},"Over Depreciation"]
[{"$f":"ROW()","v":1051},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S996+S1007+S1029)*(S996+S1007+S1029<0)","v":-1.7022644385542238}]
[{"$f":"ROW()","v":1052},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S997+S1008+S1030)*(S997+S1008+S1030<0)","v":-1.9498468179461832E-2}]
[{"$f":"ROW()","v":1053},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S998+S1009+S1031)*(S998+S1009+S1031<0)","v":0}]
[{"$f":"ROW()","v":1054},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S999+S1010+S1032)*(S999+S1010+S1032<0)","v":0}]
[{"$f":"ROW()","v":1055},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1011+S1033)*(S1000+S1011+S1033<0)","v":0}]
[{"$f":"ROW()","v":1056},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1003+S1014+S1036)*(S1003+S1014+S1036<0)","v":0}]
[{"$f":"ROW()","v":1059},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1004+S1015+S1037)*(S1004+S1015+S1037<0)","v":0}]
[{"$f":"ROW()","v":1060},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1051:S1059)","v":-1.7217629067336857}]
[{"$f":"ROW()","v":1061}]
["2010 Capex"]
[{"$f":"ROW()","v":1063},"Life"]
[{"$f":"ROW()","v":1064},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,T1064-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1065},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1066},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1067},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1068},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,T1068-1)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,T1069-1)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1072},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,T1072-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1073}]
[{"$f":"ROW()","v":1074},"Opening Value"]
[{"$f":"ROW()","v":1075},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1119","v":0},588.17872893805281,579.77617566750916,571.37362239696552,562.97106912642187,554.56851585587822,546.16596258533457,537.76340931479092,529.36085604424727,520.95830277370362,512.55574950315997]
[{"$f":"ROW()","v":1076},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,62.737297109001865,60.646053872035139,58.554810635068414,56.463567398101688,54.372324161134955,52.281080924168222,50.189837687201496,48.098594450234771,46.007351213268045,43.916107976301319]
[{"$f":"ROW()","v":1077},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7088458415070837,5.5946689246769417,5.4804920078467996,5.3663150910166575,5.2521381741865163,5.1379612573563751,5.023784340526233,4.9096074236960909,4.7954305068659488,4.6812535900358068]
[{"$f":"ROW()","v":1078},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,85.501770278362699,82.651711269083947,79.801652259805195,76.934128212204826,74.064940711460608,70.873468032868416,68.038529311553674,65.203590590238946,62.368651868924211,59.533713147609475]
[{"$f":"ROW()","v":1079},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1083},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1075:S1083)","v":0},{"$f":"SUM(T1075:T1083)","v":742.92622513033996},729.46819269672073,716.0101602631014,702.53466279116049,689.05750186607577,675.25805576314303,661.81514361748782,648.37223147183261,634.92931932617728,621.48640718052195]
[{"$f":"ROW()","v":1085},"Capex"]
[{"$f":"ROW()","v":1086},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$216","v":588.17872893805281}]
[{"$f":"ROW()","v":1087},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$217","v":62.737297109001865}]
[{"$f":"ROW()","v":1088},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$218","v":5.7088458415070837}]
[{"$f":"ROW()","v":1089},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$219","v":85.501770278362699}]
[{"$f":"ROW()","v":1090},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$220","v":0}]
[{"$f":"ROW()","v":1091},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$221","v":0}]
[{"$f":"ROW()","v":1092},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$222","v":0}]
[{"$f":"ROW()","v":1093},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$223","v":0.79958296341545154}]
[{"$f":"ROW()","v":1094},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$224","v":0}]
[{"$f":"ROW()","v":1095},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1086:S1094)","v":742.92622513033996}]
[{"$f":"ROW()","v":1096},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1097},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2787","v":0},{"$f":"-Inputs!U2787","v":0},{"$f":"-Inputs!V2787","v":0},{"$f":"-Inputs!W2787","v":0},{"$f":"-Inputs!X2787","v":0},{"$f":"-Inputs!Y2787","v":0},{"$f":"-Inputs!Z2787","v":0},{"$f":"-Inputs!AA2787","v":0},{"$f":"-Inputs!AB2787","v":0},{"$f":"-Inputs!AC2787","v":0}]
[{"$f":"ROW()","v":1098},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2788","v":0},{"$f":"-Inputs!U2788","v":0},{"$f":"-Inputs!V2788","v":0},{"$f":"-Inputs!W2788","v":0},{"$f":"-Inputs!X2788","v":0},{"$f":"-Inputs!Y2788","v":0},{"$f":"-Inputs!Z2788","v":0},{"$f":"-Inputs!AA2788","v":0},{"$f":"-Inputs!AB2788","v":0},{"$f":"-Inputs!AC2788","v":0}]
[{"$f":"ROW()","v":1099},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2789","v":0},{"$f":"-Inputs!U2789","v":0},{"$f":"-Inputs!V2789","v":0},{"$f":"-Inputs!W2789","v":0},{"$f":"-Inputs!X2789","v":0},{"$f":"-Inputs!Y2789","v":0},{"$f":"-Inputs!Z2789","v":0},{"$f":"-Inputs!AA2789","v":0},{"$f":"-Inputs!AB2789","v":0},{"$f":"-Inputs!AC2789","v":0}]
[{"$f":"ROW()","v":1100},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2790","v":0},{"$f":"-Inputs!U2790","v":0},{"$f":"-Inputs!V2790","v":-1.7465038321617946E-2},{"$f":"-Inputs!W2790","v":-1.9128491465467856E-2},{"$f":"-Inputs!X2790","v":-0.34141366931343842},{"$f":"-Inputs!Y2790","v":0},{"$f":"-Inputs!Z2790","v":0},{"$f":"-Inputs!AA2790","v":0},{"$f":"-Inputs!AB2790","v":0},{"$f":"-Inputs!AC2790","v":0}]
[{"$f":"ROW()","v":1101},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2791","v":0},{"$f":"-Inputs!U2791","v":0},{"$f":"-Inputs!V2791","v":0},{"$f":"-Inputs!W2791","v":0},{"$f":"-Inputs!X2791","v":0},{"$f":"-Inputs!Y2791","v":0},{"$f":"-Inputs!Z2791","v":0},{"$f":"-Inputs!AA2791","v":0},{"$f":"-Inputs!AB2791","v":0},{"$f":"-Inputs!AC2791","v":0}]
[{"$f":"ROW()","v":1102},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2792","v":0},{"$f":"-Inputs!U2792","v":0},{"$f":"-Inputs!V2792","v":0},{"$f":"-Inputs!W2792","v":0},{"$f":"-Inputs!X2792","v":0},{"$f":"-Inputs!Y2792","v":0},{"$f":"-Inputs!Z2792","v":0},{"$f":"-Inputs!AA2792","v":0},{"$f":"-Inputs!AB2792","v":0},{"$f":"-Inputs!AC2792","v":0}]
[{"$f":"ROW()","v":1103},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2793","v":0},{"$f":"-Inputs!U2793","v":0},{"$f":"-Inputs!V2793","v":0},{"$f":"-Inputs!W2793","v":0},{"$f":"-Inputs!X2793","v":0},{"$f":"-Inputs!Y2793","v":0},{"$f":"-Inputs!Z2793","v":0},{"$f":"-Inputs!AA2793","v":0},{"$f":"-Inputs!AB2793","v":0},{"$f":"-Inputs!AC2793","v":0}]
[{"$f":"ROW()","v":1104},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2794","v":0},{"$f":"-Inputs!U2794","v":0},{"$f":"-Inputs!V2794","v":0},{"$f":"-Inputs!W2794","v":0},{"$f":"-Inputs!X2794","v":0},{"$f":"-Inputs!Y2794","v":0},{"$f":"-Inputs!Z2794","v":0},{"$f":"-Inputs!AA2794","v":0},{"$f":"-Inputs!AB2794","v":0},{"$f":"-Inputs!AC2794","v":0}]
[{"$f":"ROW()","v":1105},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2795","v":0},{"$f":"-Inputs!U2795","v":0},{"$f":"-Inputs!V2795","v":0},{"$f":"-Inputs!W2795","v":0},{"$f":"-Inputs!X2795","v":0},{"$f":"-Inputs!Y2795","v":0},{"$f":"-Inputs!Z2795","v":0},{"$f":"-Inputs!AA2795","v":0},{"$f":"-Inputs!AB2795","v":0},{"$f":"-Inputs!AC2795","v":0}]
[{"$f":"ROW()","v":1106},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1097:T1105)","v":0},0,-1.7465038321617946E-2,-1.9128491465467856E-2,-0.34141366931343842,0,0,0,0,0]
[{"$f":"ROW()","v":1107},"Depreciation"]
[{"$f":"ROW()","v":1108},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1566","v":-8.4025532705436117},{"$f":"-Inputs!U1566","v":-8.4025532705436117},{"$f":"-Inputs!V1566","v":-8.4025532705436099},{"$f":"-Inputs!W1566","v":-8.4025532705436099},{"$f":"-Inputs!X1566","v":-8.4025532705436099},{"$f":"-Inputs!Y1566","v":-8.4025532705436117},{"$f":"-Inputs!Z1566","v":-8.4025532705436117},{"$f":"-Inputs!AA1566","v":-8.4025532705436117},{"$f":"-Inputs!AB1566","v":-8.4025532705436117},{"$f":"-Inputs!AC1566","v":-8.4025532705436117}]
[{"$f":"ROW()","v":1109},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1567","v":-2.0912432369667289},{"$f":"-Inputs!U1567","v":-2.0912432369667289},{"$f":"-Inputs!V1567","v":-2.0912432369667293},{"$f":"-Inputs!W1567","v":-2.0912432369667293},{"$f":"-Inputs!X1567","v":-2.0912432369667293},{"$f":"-Inputs!Y1567","v":-2.0912432369667284},{"$f":"-Inputs!Z1567","v":-2.0912432369667284},{"$f":"-Inputs!AA1567","v":-2.0912432369667284},{"$f":"-Inputs!AB1567","v":-2.091243236966728},{"$f":"-Inputs!AC1567","v":-2.0912432369667284}]
[{"$f":"ROW()","v":1110},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1568","v":-0.11417691683014167},{"$f":"-Inputs!U1568","v":-0.11417691683014167},{"$f":"-Inputs!V1568","v":-0.11417691683014165},{"$f":"-Inputs!W1568","v":-0.11417691683014163},{"$f":"-Inputs!X1568","v":-0.11417691683014163},{"$f":"-Inputs!Y1568","v":-0.11417691683014165},{"$f":"-Inputs!Z1568","v":-0.11417691683014165},{"$f":"-Inputs!AA1568","v":-0.11417691683014165},{"$f":"-Inputs!AB1568","v":-0.11417691683014164},{"$f":"-Inputs!AC1568","v":-0.11417691683014164}]
[{"$f":"ROW()","v":1111},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1569","v":-2.8500590092787568},{"$f":"-Inputs!U1569","v":-2.8500590092787568},{"$f":"-Inputs!V1569","v":-2.8500590092787559},{"$f":"-Inputs!W1569","v":-2.8500590092787559},{"$f":"-Inputs!X1569","v":-2.8500590092787559},{"$f":"-Inputs!Y1569","v":-2.8349387213147352},{"$f":"-Inputs!Z1569","v":-2.8349387213147352},{"$f":"-Inputs!AA1569","v":-2.8349387213147348},{"$f":"-Inputs!AB1569","v":-2.8349387213147352},{"$f":"-Inputs!AC1569","v":-2.8349387213147348}]
[{"$f":"ROW()","v":1112},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1570","v":0},{"$f":"-Inputs!U1570","v":0},{"$f":"-Inputs!V1570","v":0},{"$f":"-Inputs!W1570","v":0},{"$f":"-Inputs!X1570","v":0},{"$f":"-Inputs!Y1570","v":0},{"$f":"-Inputs!Z1570","v":0},{"$f":"-Inputs!AA1570","v":0},{"$f":"-Inputs!AB1570","v":0},{"$f":"-Inputs!AC1570","v":0}]
[{"$f":"ROW()","v":1113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1571","v":0},{"$f":"-Inputs!U1571","v":0},{"$f":"-Inputs!V1571","v":0},{"$f":"-Inputs!W1571","v":0},{"$f":"-Inputs!X1571","v":0},{"$f":"-Inputs!Y1571","v":0},{"$f":"-Inputs!Z1571","v":0},{"$f":"-Inputs!AA1571","v":0},{"$f":"-Inputs!AB1571","v":0},{"$f":"-Inputs!AC1571","v":0}]
[{"$f":"ROW()","v":1114},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1572","v":0},{"$f":"-Inputs!U1572","v":0},{"$f":"-Inputs!V1572","v":0},{"$f":"-Inputs!W1572","v":0},{"$f":"-Inputs!X1572","v":0},{"$f":"-Inputs!Y1572","v":0},{"$f":"-Inputs!Z1572","v":0},{"$f":"-Inputs!AA1572","v":0},{"$f":"-Inputs!AB1572","v":0},{"$f":"-Inputs!AC1572","v":0}]
[{"$f":"ROW()","v":1115},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1573","v":0},{"$f":"-Inputs!U1573","v":0},{"$f":"-Inputs!V1573","v":0},{"$f":"-Inputs!W1573","v":0},{"$f":"-Inputs!X1573","v":0},{"$f":"-Inputs!Y1573","v":0},{"$f":"-Inputs!Z1573","v":0},{"$f":"-Inputs!AA1573","v":0},{"$f":"-Inputs!AB1573","v":0},{"$f":"-Inputs!AC1573","v":0}]
[{"$f":"ROW()","v":1116},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1574","v":0},{"$f":"-Inputs!U1574","v":0},{"$f":"-Inputs!V1574","v":0},{"$f":"-Inputs!W1574","v":0},{"$f":"-Inputs!X1574","v":0},{"$f":"-Inputs!Y1574","v":0},{"$f":"-Inputs!Z1574","v":0},{"$f":"-Inputs!AA1574","v":0},{"$f":"-Inputs!AB1574","v":0},{"$f":"-Inputs!AC1574","v":0}]
[{"$f":"ROW()","v":1117},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1108:T1116)","v":-13.458032433619239},{"$f":"SUM(U1108:U1116)","v":-13.458032433619239},-13.458032433619236,-13.458032433619236,-13.458032433619236,{"$f":"SUM(Y1108:Y1116)","v":-13.442912145655216},-13.442912145655216,-13.442912145655216,-13.442912145655216,-13.442912145655216]
[{"$f":"ROW()","v":1118},"Closing Value"]
[{"$f":"ROW()","v":1119},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1075+S1086+S1097+S1108)","v":588.17872893805281},{"$f":"T1075+T1086+T1097+T1108","v":579.77617566750916},571.37362239696552,562.97106912642187,554.56851585587822,546.16596258533457,{"$f":"MAX(Y1075+Y1086+Y1097+Y1108,0)","v":537.76340931479092},529.36085604424727,520.95830277370362,512.55574950315997,504.15319623261638]
[{"$f":"ROW()","v":1120},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1076+S1087+S1098+S1109)","v":62.737297109001865},60.646053872035139,58.554810635068414,56.463567398101688,54.372324161134955,52.281080924168222,{"$f":"MAX(Y1076+Y1087+Y1098+Y1109,0)","v":50.189837687201496},48.098594450234771,46.007351213268045,43.916107976301319,41.824864739334593]
[{"$f":"ROW()","v":1121},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1077+S1088+S1099+S1110)","v":5.7088458415070837},5.5946689246769417,5.4804920078467996,5.3663150910166575,5.2521381741865163,{"$f":"X1077+X1088+X1099+X1110","v":5.1379612573563751},{"$f":"MAX(Y1077+Y1088+Y1099+Y1110,0)","v":5.023784340526233},4.9096074236960909,4.7954305068659488,4.6812535900358068,4.5670766732056656]
[{"$f":"ROW()","v":1122},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1078+S1089+S1100+S1111)","v":85.501770278362699},82.651711269083947,79.801652259805195,76.934128212204826,74.064940711460608,{"$f":"X1078+X1089+X1100+X1111","v":70.873468032868416},{"$f":"MAX(Y1078+Y1089+Y1100+Y1111,0)","v":68.038529311553674},65.203590590238946,62.368651868924211,59.533713147609475,56.69877442629474]
[{"$f":"ROW()","v":1123},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1079+S1090+S1101+S1112)","v":0},0,0,0,0,0,{"$f":"MAX(Y1079+Y1090+Y1101+Y1112,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1126},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1082+S1093+S1104+S1115)","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"MAX(Y1082+Y1093+Y1104+Y1115,0)","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1127},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1083+S1094+S1105+S1116)","v":0},0,0,0,0,0,{"$f":"MAX(Y1083+Y1094+Y1105+Y1116,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1119:S1127)","v":742.92622513033996},{"$f":"SUM(T1119:T1127)","v":729.46819269672073},716.0101602631014,702.53466279116049,689.05750186607577,675.25805576314303,661.81514361748782,648.37223147183261,634.92931932617728,621.48640718052195,608.04349503486685]
[{"$f":"ROW()","v":1129},"Over Depreciation"]
[{"$f":"ROW()","v":1130},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1075+S1086+S1108)*(S1075+S1086+S1108<0)","v":0}]
[{"$f":"ROW()","v":1131},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1076+S1087+S1109)*(S1076+S1087+S1109<0)","v":0}]
[{"$f":"ROW()","v":1132},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1077+S1088+S1110)*(S1077+S1088+S1110<0)","v":0}]
[{"$f":"ROW()","v":1133},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1089+S1111)*(S1078+S1089+S1111<0)","v":0}]
[{"$f":"ROW()","v":1134},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1079+S1090+S1112)*(S1079+S1090+S1112<0)","v":0}]
[{"$f":"ROW()","v":1135},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1136},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1137},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1138},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1083+S1094+S1116)*(S1083+S1094+S1116<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1130:S1138)","v":0}]
[{"$f":"ROW()","v":1140}]
["2011 Capex"]
[{"$f":"ROW()","v":1142},"Life"]
[{"$f":"ROW()","v":1143},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,U1143-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1144},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1145},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1146},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1147},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,U1147-1)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1148},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,U1148-1)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1149},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,U1151-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1152}]
[{"$f":"ROW()","v":1153},"Opening Value"]
[{"$f":"ROW()","v":1154},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},{"$f":"T1198","v":53.692685082073396},53.326040546599643,52.959396011125889,52.592751475652136,52.226106940178383,51.434802289569618,50.643497638960852,49.852192988352087,49.060888337743322]
[{"$f":"ROW()","v":1155},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1199","v":0},33.727231552351924,32.294652738133081,30.862073923914238,29.429495109695395,27.996916295476552,26.92011182257361,25.843307349670667,24.766502876767724,23.689698403864782]
[{"$f":"ROW()","v":1156},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1200","v":0},0.40706012947745063,0.39386827690421494,0.38067642433097926,0.36748457175774357,0.35429271918450789,0.34659070355006205,0.33888868791561622,0.33118667228117038,0.32348465664672454]
[{"$f":"ROW()","v":1157},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1201","v":0},59.873209677387386,56.725336688001626,53.55227959848694,50.316343289150858,47.168470299765097,45.354298365158748,43.540126430552398,41.725954495946048,39.911782561339699]
[{"$f":"ROW()","v":1158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1202","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1161},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,0,0,0,0]
[{"$f":"ROW()","v":1162},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1154:T1162)","v":0},{"$f":"SUM(U1154:U1162)","v":147.68119758763029},142.72090939597871,137.73543710419818,132.68708559259628,127.72679740094468,124.05580318085205,120.36582010709952,116.67583703334702,112.98585395959452]
[{"$f":"ROW()","v":1164},"Capex"]
[{"$f":"ROW()","v":1165},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$216","v":53.692685082073396}]
[{"$f":"ROW()","v":1166},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$217","v":33.727231552351924}]
[{"$f":"ROW()","v":1167},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$218","v":0.40706012947745063}]
[{"$f":"ROW()","v":1168},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$219","v":59.873209677387386}]
[{"$f":"ROW()","v":1169},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$220","v":0}]
[{"$f":"ROW()","v":1170},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$221","v":0}]
[{"$f":"ROW()","v":1171},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$222","v":0}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$223","v":-1.8988853659876667E-2}]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$224","v":0}]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1165:T1173)","v":147.68119758763029}]
[{"$f":"ROW()","v":1175},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2798","v":0},{"$f":"-Inputs!V2798","v":0},{"$f":"-Inputs!W2798","v":0},{"$f":"-Inputs!X2798","v":0},{"$f":"-Inputs!Y2798","v":0},{"$f":"-Inputs!Z2798","v":0},{"$f":"-Inputs!AA2798","v":0},{"$f":"-Inputs!AB2798","v":0},{"$f":"-Inputs!AC2798","v":0}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2799","v":0},{"$f":"-Inputs!V2799","v":0},{"$f":"-Inputs!W2799","v":0},{"$f":"-Inputs!X2799","v":0},{"$f":"-Inputs!Y2799","v":0},{"$f":"-Inputs!Z2799","v":0},{"$f":"-Inputs!AA2799","v":0},{"$f":"-Inputs!AB2799","v":0},{"$f":"-Inputs!AC2799","v":0}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2800","v":0},{"$f":"-Inputs!V2800","v":0},{"$f":"-Inputs!W2800","v":0},{"$f":"-Inputs!X2800","v":0},{"$f":"-Inputs!Y2800","v":0},{"$f":"-Inputs!Z2800","v":0},{"$f":"-Inputs!AA2800","v":0},{"$f":"-Inputs!AB2800","v":0},{"$f":"-Inputs!AC2800","v":0}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2801","v":0},{"$f":"-Inputs!V2801","v":-2.5184100128924518E-2},{"$f":"-Inputs!W2801","v":-8.8063319950320712E-2},{"$f":"-Inputs!X2801","v":0},{"$f":"-Inputs!Y2801","v":0},{"$f":"-Inputs!Z2801","v":0},{"$f":"-Inputs!AA2801","v":0},{"$f":"-Inputs!AB2801","v":0},{"$f":"-Inputs!AC2801","v":0}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2802","v":0},{"$f":"-Inputs!V2802","v":0},{"$f":"-Inputs!W2802","v":0},{"$f":"-Inputs!X2802","v":0},{"$f":"-Inputs!Y2802","v":0},{"$f":"-Inputs!Z2802","v":0},{"$f":"-Inputs!AA2802","v":0},{"$f":"-Inputs!AB2802","v":0},{"$f":"-Inputs!AC2802","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2803","v":0},{"$f":"-Inputs!V2803","v":0},{"$f":"-Inputs!W2803","v":0},{"$f":"-Inputs!X2803","v":0},{"$f":"-Inputs!Y2803","v":0},{"$f":"-Inputs!Z2803","v":0},{"$f":"-Inputs!AA2803","v":0},{"$f":"-Inputs!AB2803","v":0},{"$f":"-Inputs!AC2803","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2804","v":0},{"$f":"-Inputs!V2804","v":0},{"$f":"-Inputs!W2804","v":0},{"$f":"-Inputs!X2804","v":0},{"$f":"-Inputs!Y2804","v":0},{"$f":"-Inputs!Z2804","v":0},{"$f":"-Inputs!AA2804","v":0},{"$f":"-Inputs!AB2804","v":0},{"$f":"-Inputs!AC2804","v":0}]
[{"$f":"ROW()","v":1183},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2805","v":0},{"$f":"-Inputs!V2805","v":0},{"$f":"-Inputs!W2805","v":0},{"$f":"-Inputs!X2805","v":0},{"$f":"-Inputs!Y2805","v":0},{"$f":"-Inputs!Z2805","v":0},{"$f":"-Inputs!AA2805","v":0},{"$f":"-Inputs!AB2805","v":0},{"$f":"-Inputs!AC2805","v":0}]
[{"$f":"ROW()","v":1184},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2806","v":0},{"$f":"-Inputs!V2806","v":0},{"$f":"-Inputs!W2806","v":0},{"$f":"-Inputs!X2806","v":0},{"$f":"-Inputs!Y2806","v":0},{"$f":"-Inputs!Z2806","v":0},{"$f":"-Inputs!AA2806","v":0},{"$f":"-Inputs!AB2806","v":0},{"$f":"-Inputs!AC2806","v":0}]
[{"$f":"ROW()","v":1185},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1176:U1184)","v":0},-2.5184100128924518E-2,-8.8063319950320712E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1186},"Depreciation"]
[{"$f":"ROW()","v":1187},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1577","v":-0.36664453547375109},{"$f":"-Inputs!V1577","v":-0.36664453547375114},{"$f":"-Inputs!W1577","v":-0.36664453547375114},{"$f":"-Inputs!X1577","v":-0.36664453547375114},{"$f":"-Inputs!Y1577","v":-0.79130465060876332},{"$f":"-Inputs!Z1577","v":-0.79130465060876332},{"$f":"-Inputs!AA1577","v":-0.79130465060876332},{"$f":"-Inputs!AB1577","v":-0.79130465060876332},{"$f":"-Inputs!AC1577","v":-0.79130465060876332}]
[{"$f":"ROW()","v":1188},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1578","v":-1.4325788142188431},{"$f":"-Inputs!V1578","v":-1.4325788142188431},{"$f":"-Inputs!W1578","v":-1.4325788142188434},{"$f":"-Inputs!X1578","v":-1.4325788142188434},{"$f":"-Inputs!Y1578","v":-1.0768044729029442},{"$f":"-Inputs!Z1578","v":-1.0768044729029442},{"$f":"-Inputs!AA1578","v":-1.0768044729029442},{"$f":"-Inputs!AB1578","v":-1.0768044729029442},{"$f":"-Inputs!AC1578","v":-1.0768044729029442}]
[{"$f":"ROW()","v":1189},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1579","v":-1.3191852573235666E-2},{"$f":"-Inputs!V1579","v":-1.3191852573235666E-2},{"$f":"-Inputs!W1579","v":-1.3191852573235666E-2},{"$f":"-Inputs!X1579","v":-1.3191852573235666E-2},{"$f":"-Inputs!Y1579","v":-7.7020156344458236E-3},{"$f":"-Inputs!Z1579","v":-7.7020156344458227E-3},{"$f":"-Inputs!AA1579","v":-7.7020156344458218E-3},{"$f":"-Inputs!AB1579","v":-7.7020156344458218E-3},{"$f":"-Inputs!AC1579","v":-7.702015634445821E-3}]
[{"$f":"ROW()","v":1190},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1580","v":-3.1478729893857609},{"$f":"-Inputs!V1580","v":-3.1478729893857609},{"$f":"-Inputs!W1580","v":-3.1478729893857609},{"$f":"-Inputs!X1580","v":-3.1478729893857613},{"$f":"-Inputs!Y1580","v":-1.8141719346063498},{"$f":"-Inputs!Z1580","v":-1.8141719346063498},{"$f":"-Inputs!AA1580","v":-1.8141719346063501},{"$f":"-Inputs!AB1580","v":-1.8141719346063503},{"$f":"-Inputs!AC1580","v":-1.8141719346063501}]
[{"$f":"ROW()","v":1191},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1581","v":0},{"$f":"-Inputs!V1581","v":0},{"$f":"-Inputs!W1581","v":0},{"$f":"-Inputs!X1581","v":0},{"$f":"-Inputs!Y1581","v":0},{"$f":"-Inputs!Z1581","v":0},{"$f":"-Inputs!AA1581","v":0},{"$f":"-Inputs!AB1581","v":0},{"$f":"-Inputs!AC1581","v":0}]
[{"$f":"ROW()","v":1192},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1582","v":0},{"$f":"-Inputs!V1582","v":0},{"$f":"-Inputs!W1582","v":0},{"$f":"-Inputs!X1582","v":0},{"$f":"-Inputs!Y1582","v":0},{"$f":"-Inputs!Z1582","v":0},{"$f":"-Inputs!AA1582","v":0},{"$f":"-Inputs!AB1582","v":0},{"$f":"-Inputs!AC1582","v":0}]
[{"$f":"ROW()","v":1193},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1583","v":0},{"$f":"-Inputs!V1583","v":0},{"$f":"-Inputs!W1583","v":0},{"$f":"-Inputs!X1583","v":0},{"$f":"-Inputs!Y1583","v":0},{"$f":"-Inputs!Z1583","v":0},{"$f":"-Inputs!AA1583","v":0},{"$f":"-Inputs!AB1583","v":0},{"$f":"-Inputs!AC1583","v":0}]
[{"$f":"ROW()","v":1194},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1584","v":0},{"$f":"-Inputs!V1584","v":0},{"$f":"-Inputs!W1584","v":0},{"$f":"-Inputs!X1584","v":0},{"$f":"-Inputs!Y1584","v":1.8988853659876664E-2},{"$f":"-Inputs!Z1584","v":0},{"$f":"-Inputs!AA1584","v":0},{"$f":"-Inputs!AB1584","v":0},{"$f":"-Inputs!AC1584","v":0}]
[{"$f":"ROW()","v":1195},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1585","v":0},{"$f":"-Inputs!V1585","v":0},{"$f":"-Inputs!W1585","v":0},{"$f":"-Inputs!X1585","v":0},{"$f":"-Inputs!Y1585","v":0},{"$f":"-Inputs!Z1585","v":0},{"$f":"-Inputs!AA1585","v":0},{"$f":"-Inputs!AB1585","v":0},{"$f":"-Inputs!AC1585","v":0}]
[{"$f":"ROW()","v":1196},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1187:U1195)","v":-4.9602881916515909},{"$f":"SUM(V1187:V1195)","v":-4.9602881916515909},-4.9602881916515909,-4.9602881916515917,{"$f":"SUM(Y1187:Y1195)","v":-3.6709942200926267},-3.6899830737525035,-3.6899830737525035,-3.6899830737525035,-3.6899830737525035]
[{"$f":"ROW()","v":1197},"Closing Value"]
[{"$f":"ROW()","v":1198},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1154+T1165+T1176+T1187","v":53.692685082073396},53.326040546599643,52.959396011125889,52.592751475652136,52.226106940178383,{"$f":"MAX(Y1154+Y1165+Y1176+Y1187,0)","v":51.434802289569618},50.643497638960852,49.852192988352087,49.060888337743322,48.269583687134556]
[{"$f":"ROW()","v":1199},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.727231552351924,32.294652738133081,30.862073923914238,29.429495109695395,27.996916295476552,{"$f":"MAX(Y1155+Y1166+Y1177+Y1188,0)","v":26.92011182257361},25.843307349670667,24.766502876767724,23.689698403864782,22.612893930961839]
[{"$f":"ROW()","v":1200},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40706012947745063,0.39386827690421494,0.38067642433097926,0.36748457175774357,{"$f":"X1156+X1167+X1178+X1189","v":0.35429271918450789},{"$f":"MAX(Y1156+Y1167+Y1178+Y1189,0)","v":0.34659070355006205},0.33888868791561622,0.33118667228117038,0.32348465664672454,0.31578264101227871]
[{"$f":"ROW()","v":1201},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59.873209677387386,56.725336688001626,53.55227959848694,50.316343289150858,{"$f":"X1157+X1168+X1179+X1190","v":47.168470299765097},{"$f":"MAX(Y1157+Y1168+Y1179+Y1190,0)","v":45.354298365158748},43.540126430552398,41.725954495946048,39.911782561339699,38.097610626733349]
[{"$f":"ROW()","v":1202},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1158+Y1169+Y1180+Y1191,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1204},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,{"$f":"MAX(Y1161+Y1172+Y1183+Y1194,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1162+Y1173+Y1184+Y1195,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1198:T1206)","v":147.68119758763029},{"$f":"SUM(U1198:U1206)","v":142.72090939597871},137.73543710419818,132.68708559259628,127.72679740094468,124.05580318085205,120.36582010709952,116.67583703334702,112.98585395959452,109.29587088584202]
[{"$f":"ROW()","v":1208},"Over Depreciation"]
[{"$f":"ROW()","v":1209},null,"Pipeline"]
[{"$f":"ROW()","v":1210},null,"Compression"]
[{"$f":"ROW()","v":1211},null,"Metering"]
[{"$f":"ROW()","v":1212},null,"Other Depreciable"]
[{"$f":"ROW()","v":1213},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1214},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1215},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1218},null,"Total"]
[{"$f":"ROW()","v":1219}]
["2012 Capex"]
[{"$f":"ROW()","v":1221},"Life"]
[{"$f":"ROW()","v":1222},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,V1222-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1223},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1224},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1225},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1226},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,V1226-1)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1227},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,V1227-1)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1228},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1229},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1230},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,V1230-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1231}]
[{"$f":"ROW()","v":1232},"Opening Value"]
[{"$f":"ROW()","v":1233},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1277","v":0},16.639539684858828,16.573514220136278,16.507488755413728,16.441463290691178,16.196068316203249,15.950673341715321,15.705278367227393,15.459883392739465]
[{"$f":"ROW()","v":1234},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.4510169977188045,9.1883276836193417,8.9256383695198789,8.662949055420416,8.3420990904048455,8.021249125389275,7.7003991603737045,7.379549195358134]
[{"$f":"ROW()","v":1235},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.107275127999475,2.0956234341704376,2.0839717403414002,2.0723200465123628,2.0282281306291212,1.9841362147458794,1.9400442988626376,1.8959523829793958]
[{"$f":"ROW()","v":1236},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8990096637652529,6.7993712351839521,6.6880101582062403,6.5883717296249396,6.3443579618610526,6.1003441940971657,5.8563304263332787,5.6123166585693918]
[{"$f":"ROW()","v":1237},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1239},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,0,0,0,0]
[{"$f":"ROW()","v":1241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1233:U1241)","v":0},{"$f":"SUM(V1233:V1241)","v":35.052405066841594},34.612400165609245,34.160672615980481,33.720667714748132,32.91075349909827,32.056402875947647,31.202052252797017,30.347701629646387]
[{"$f":"ROW()","v":1243},"Capex"]
[{"$f":"ROW()","v":1244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$216","v":16.639539684858828}]
[{"$f":"ROW()","v":1245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$217","v":9.4510169977188045}]
[{"$f":"ROW()","v":1246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$218","v":2.107275127999475}]
[{"$f":"ROW()","v":1247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$219","v":6.8990096637652529}]
[{"$f":"ROW()","v":1248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$220","v":0}]
[{"$f":"ROW()","v":1249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$221","v":0}]
[{"$f":"ROW()","v":1250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$222","v":0}]
[{"$f":"ROW()","v":1251},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$223","v":-4.4436407500771428E-2}]
[{"$f":"ROW()","v":1252},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$224","v":0}]
[{"$f":"ROW()","v":1253},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1244:U1252)","v":35.052405066841594}]
[{"$f":"ROW()","v":1254},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1255},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2809","v":0},{"$f":"-Inputs!W2809","v":0},{"$f":"-Inputs!X2809","v":0},{"$f":"-Inputs!Y2809","v":0},{"$f":"-Inputs!Z2809","v":0},{"$f":"-Inputs!AA2809","v":0},{"$f":"-Inputs!AB2809","v":0},{"$f":"-Inputs!AC2809","v":0}]
[{"$f":"ROW()","v":1256},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2810","v":0},{"$f":"-Inputs!W2810","v":0},{"$f":"-Inputs!X2810","v":0},{"$f":"-Inputs!Y2810","v":0},{"$f":"-Inputs!Z2810","v":0},{"$f":"-Inputs!AA2810","v":0},{"$f":"-Inputs!AB2810","v":0},{"$f":"-Inputs!AC2810","v":0}]
[{"$f":"ROW()","v":1257},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2811","v":0},{"$f":"-Inputs!W2811","v":0},{"$f":"-Inputs!X2811","v":0},{"$f":"-Inputs!Y2811","v":0},{"$f":"-Inputs!Z2811","v":0},{"$f":"-Inputs!AA2811","v":0},{"$f":"-Inputs!AB2811","v":0},{"$f":"-Inputs!AC2811","v":0}]
[{"$f":"ROW()","v":1258},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2812","v":0},{"$f":"-Inputs!W2812","v":-1.1722648396410809E-2},{"$f":"-Inputs!X2812","v":0},{"$f":"-Inputs!Y2812","v":0},{"$f":"-Inputs!Z2812","v":0},{"$f":"-Inputs!AA2812","v":0},{"$f":"-Inputs!AB2812","v":0},{"$f":"-Inputs!AC2812","v":0}]
[{"$f":"ROW()","v":1259},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2813","v":0},{"$f":"-Inputs!W2813","v":0},{"$f":"-Inputs!X2813","v":0},{"$f":"-Inputs!Y2813","v":0},{"$f":"-Inputs!Z2813","v":0},{"$f":"-Inputs!AA2813","v":0},{"$f":"-Inputs!AB2813","v":0},{"$f":"-Inputs!AC2813","v":0}]
[{"$f":"ROW()","v":1260},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2814","v":0},{"$f":"-Inputs!W2814","v":0},{"$f":"-Inputs!X2814","v":0},{"$f":"-Inputs!Y2814","v":0},{"$f":"-Inputs!Z2814","v":0},{"$f":"-Inputs!AA2814","v":0},{"$f":"-Inputs!AB2814","v":0},{"$f":"-Inputs!AC2814","v":0}]
[{"$f":"ROW()","v":1261},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2815","v":0},{"$f":"-Inputs!W2815","v":0},{"$f":"-Inputs!X2815","v":0},{"$f":"-Inputs!Y2815","v":0},{"$f":"-Inputs!Z2815","v":0},{"$f":"-Inputs!AA2815","v":0},{"$f":"-Inputs!AB2815","v":0},{"$f":"-Inputs!AC2815","v":0}]
[{"$f":"ROW()","v":1262},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2816","v":0},{"$f":"-Inputs!W2816","v":0},{"$f":"-Inputs!X2816","v":0},{"$f":"-Inputs!Y2816","v":0},{"$f":"-Inputs!Z2816","v":0},{"$f":"-Inputs!AA2816","v":0},{"$f":"-Inputs!AB2816","v":0},{"$f":"-Inputs!AC2816","v":0}]
[{"$f":"ROW()","v":1263},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2817","v":0},{"$f":"-Inputs!W2817","v":0},{"$f":"-Inputs!X2817","v":0},{"$f":"-Inputs!Y2817","v":0},{"$f":"-Inputs!Z2817","v":0},{"$f":"-Inputs!AA2817","v":0},{"$f":"-Inputs!AB2817","v":0},{"$f":"-Inputs!AC2817","v":0}]
[{"$f":"ROW()","v":1264},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1255:V1263)","v":0},-1.1722648396410809E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1265},"Depreciation"]
[{"$f":"ROW()","v":1266},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1588","v":-6.6025464722548541E-2},{"$f":"-Inputs!W1588","v":-6.6025464722548541E-2},{"$f":"-Inputs!X1588","v":-6.6025464722548541E-2},{"$f":"-Inputs!Y1588","v":-0.2453949744879281},{"$f":"-Inputs!Z1588","v":-0.24539497448792807},{"$f":"-Inputs!AA1588","v":-0.24539497448792807},{"$f":"-Inputs!AB1588","v":-0.24539497448792807},{"$f":"-Inputs!AC1588","v":-0.24539497448792807}]
[{"$f":"ROW()","v":1267},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1589","v":-0.26268931409946328},{"$f":"-Inputs!W1589","v":-0.26268931409946328},{"$f":"-Inputs!X1589","v":-0.26268931409946333},{"$f":"-Inputs!Y1589","v":-0.32084996501557089},{"$f":"-Inputs!Z1589","v":-0.32084996501557089},{"$f":"-Inputs!AA1589","v":-0.32084996501557084},{"$f":"-Inputs!AB1589","v":-0.32084996501557084},{"$f":"-Inputs!AC1589","v":-0.32084996501557084}]
[{"$f":"ROW()","v":1268},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1590","v":-1.1651693829037387E-2},{"$f":"-Inputs!W1590","v":-1.1651693829037387E-2},{"$f":"-Inputs!X1590","v":-1.1651693829037387E-2},{"$f":"-Inputs!Y1590","v":-4.4091915883241767E-2},{"$f":"-Inputs!Z1590","v":-4.4091915883241753E-2},{"$f":"-Inputs!AA1590","v":-4.4091915883241767E-2},{"$f":"-Inputs!AB1590","v":-4.4091915883241767E-2},{"$f":"-Inputs!AC1590","v":-4.4091915883241767E-2}]
[{"$f":"ROW()","v":1269},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1591","v":-9.9638428581300537E-2},{"$f":"-Inputs!W1591","v":-9.9638428581300537E-2},{"$f":"-Inputs!X1591","v":-9.9638428581300523E-2},{"$f":"-Inputs!Y1591","v":-0.24401376776388675},{"$f":"-Inputs!Z1591","v":-0.24401376776388675},{"$f":"-Inputs!AA1591","v":-0.24401376776388675},{"$f":"-Inputs!AB1591","v":-0.24401376776388672},{"$f":"-Inputs!AC1591","v":-0.24401376776388672}]
[{"$f":"ROW()","v":1270},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1592","v":0},{"$f":"-Inputs!W1592","v":0},{"$f":"-Inputs!X1592","v":0},{"$f":"-Inputs!Y1592","v":0},{"$f":"-Inputs!Z1592","v":0},{"$f":"-Inputs!AA1592","v":0},{"$f":"-Inputs!AB1592","v":0},{"$f":"-Inputs!AC1592","v":0}]
[{"$f":"ROW()","v":1271},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1593","v":0},{"$f":"-Inputs!W1593","v":0},{"$f":"-Inputs!X1593","v":0},{"$f":"-Inputs!Y1593","v":0},{"$f":"-Inputs!Z1593","v":0},{"$f":"-Inputs!AA1593","v":0},{"$f":"-Inputs!AB1593","v":0},{"$f":"-Inputs!AC1593","v":0}]
[{"$f":"ROW()","v":1272},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1594","v":0},{"$f":"-Inputs!W1594","v":0},{"$f":"-Inputs!X1594","v":0},{"$f":"-Inputs!Y1594","v":0},{"$f":"-Inputs!Z1594","v":0},{"$f":"-Inputs!AA1594","v":0},{"$f":"-Inputs!AB1594","v":0},{"$f":"-Inputs!AC1594","v":0}]
[{"$f":"ROW()","v":1273},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1595","v":0},{"$f":"-Inputs!W1595","v":0},{"$f":"-Inputs!X1595","v":0},{"$f":"-Inputs!Y1595","v":4.4436407500771428E-2},{"$f":"-Inputs!Z1595","v":0},{"$f":"-Inputs!AA1595","v":0},{"$f":"-Inputs!AB1595","v":0},{"$f":"-Inputs!AC1595","v":0}]
[{"$f":"ROW()","v":1274},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1596","v":0},{"$f":"-Inputs!W1596","v":0},{"$f":"-Inputs!X1596","v":0},{"$f":"-Inputs!Y1596","v":0},{"$f":"-Inputs!Z1596","v":0},{"$f":"-Inputs!AA1596","v":0},{"$f":"-Inputs!AB1596","v":0},{"$f":"-Inputs!AC1596","v":0}]
[{"$f":"ROW()","v":1275},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1266:V1274)","v":-0.44000490123234981},{"$f":"SUM(W1266:W1274)","v":-0.44000490123234981},-0.44000490123234981,{"$f":"SUM(Y1266:Y1274)","v":-0.80991421564985611},-0.85435062315062749,-0.85435062315062749,-0.85435062315062749,-0.85435062315062749]
[{"$f":"ROW()","v":1276},"Closing Value"]
[{"$f":"ROW()","v":1277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1233+U1244+U1255+U1266","v":16.639539684858828},16.573514220136278,16.507488755413728,16.441463290691178,16.196068316203249,15.950673341715321,15.705278367227393,15.459883392739465,15.214488418251538]
[{"$f":"ROW()","v":1278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4510169977188045,9.1883276836193417,8.9256383695198789,8.662949055420416,8.3420990904048455,8.021249125389275,7.7003991603737045,7.379549195358134,7.0586992303425635]
[{"$f":"ROW()","v":1279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.107275127999475,2.0956234341704376,2.0839717403414002,{"$f":"X1235+X1246+X1257+X1268","v":2.0723200465123628},2.0282281306291212,1.9841362147458794,1.9400442988626376,1.8959523829793958,1.851860467096154]
[{"$f":"ROW()","v":1280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8990096637652529,6.7993712351839521,6.6880101582062403,{"$f":"X1236+X1247+X1258+X1269","v":6.5883717296249396},6.3443579618610526,6.1003441940971657,5.8563304263332787,5.6123166585693918,5.3683028908055048]
[{"$f":"ROW()","v":1281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1284},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1277:U1285)","v":35.052405066841594},{"$f":"SUM(V1277:V1285)","v":34.612400165609245},34.160672615980481,33.720667714748132,32.91075349909827,32.056402875947647,31.202052252797017,30.347701629646387,29.493351006495761]
[{"$f":"ROW()","v":1287},"Over Depreciation"]
[{"$f":"ROW()","v":1288},null,"Pipeline"]
[{"$f":"ROW()","v":1289},null,"Compression"]
[{"$f":"ROW()","v":1290},null,"Metering"]
[{"$f":"ROW()","v":1291},null,"Other Depreciable"]
[{"$f":"ROW()","v":1292},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1293},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1294},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1295},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1296},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1297},null,"Total"]
[{"$f":"ROW()","v":1298}]
["2013 Capex"]
[{"$f":"ROW()","v":1300},"Life"]
[{"$f":"ROW()","v":1301},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,W1301-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1302},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1303},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1304},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1305},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,W1305-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,W1306-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1307},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1309},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,W1309-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1310}]
[{"$f":"ROW()","v":1311},"Opening Value"]
[{"$f":"ROW()","v":1312},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1356","v":0},5.2018178385339553,5.1305617850476724,5.0593057315613894,4.9849041766854869,4.9105026218095844,4.8361010669336819,4.7616995120577794]
[{"$f":"ROW()","v":1313},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1572759259249343,6.0751642570699831,5.9930525882150318,5.7790149957787804,5.564977403342529,5.3509398109062776,5.1369022184700261]
[{"$f":"ROW()","v":1314},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0581865170467977,0.99444193201466446,0.93069734698253126,0.91130781892039514,0.89191829085825902,0.8725287627961229,0.85313923473398678]
[{"$f":"ROW()","v":1315},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10.407568779931138,10.331539456917294,10.255510133903451,9.8892419148354715,9.522973695767492,9.1567054766995124,8.7904372576315311]
[{"$f":"ROW()","v":1316},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1318},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1319},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1320},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1312:V1320)","v":0},{"$f":"SUM(W1312:W1320)","v":23.03399318303255},22.740851552645339,22.447709922258127,21.773613027815859,21.099516133373587,20.425419238931315,19.751322344489047]
[{"$f":"ROW()","v":1322},"Capex"]
[{"$f":"ROW()","v":1323},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$216","v":5.2018178385339553}]
[{"$f":"ROW()","v":1324},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$217","v":6.1572759259249343}]
[{"$f":"ROW()","v":1325},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$218","v":1.0581865170467977}]
[{"$f":"ROW()","v":1326},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$219","v":10.407568779931138}]
[{"$f":"ROW()","v":1327},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$220","v":0}]
[{"$f":"ROW()","v":1328},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$221","v":0}]
[{"$f":"ROW()","v":1329},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$222","v":0}]
[{"$f":"ROW()","v":1330},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$223","v":0.20914412159572479}]
[{"$f":"ROW()","v":1331},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$224","v":0}]
[{"$f":"ROW()","v":1332},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1323:V1331)","v":23.03399318303255}]
[{"$f":"ROW()","v":1333},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1334},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2820","v":0},{"$f":"-Inputs!X2820","v":0},{"$f":"-Inputs!Y2820","v":0},{"$f":"-Inputs!Z2820","v":0},{"$f":"-Inputs!AA2820","v":0},{"$f":"-Inputs!AB2820","v":0},{"$f":"-Inputs!AC2820","v":0}]
[{"$f":"ROW()","v":1335},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2821","v":0},{"$f":"-Inputs!X2821","v":0},{"$f":"-Inputs!Y2821","v":0},{"$f":"-Inputs!Z2821","v":0},{"$f":"-Inputs!AA2821","v":0},{"$f":"-Inputs!AB2821","v":0},{"$f":"-Inputs!AC2821","v":0}]
[{"$f":"ROW()","v":1336},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2822","v":0},{"$f":"-Inputs!X2822","v":0},{"$f":"-Inputs!Y2822","v":0},{"$f":"-Inputs!Z2822","v":0},{"$f":"-Inputs!AA2822","v":0},{"$f":"-Inputs!AB2822","v":0},{"$f":"-Inputs!AC2822","v":0}]
[{"$f":"ROW()","v":1337},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2823","v":0},{"$f":"-Inputs!X2823","v":0},{"$f":"-Inputs!Y2823","v":0},{"$f":"-Inputs!Z2823","v":0},{"$f":"-Inputs!AA2823","v":0},{"$f":"-Inputs!AB2823","v":0},{"$f":"-Inputs!AC2823","v":0}]
[{"$f":"ROW()","v":1338},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2824","v":0},{"$f":"-Inputs!X2824","v":0},{"$f":"-Inputs!Y2824","v":0},{"$f":"-Inputs!Z2824","v":0},{"$f":"-Inputs!AA2824","v":0},{"$f":"-Inputs!AB2824","v":0},{"$f":"-Inputs!AC2824","v":0}]
[{"$f":"ROW()","v":1339},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2825","v":0},{"$f":"-Inputs!X2825","v":0},{"$f":"-Inputs!Y2825","v":0},{"$f":"-Inputs!Z2825","v":0},{"$f":"-Inputs!AA2825","v":0},{"$f":"-Inputs!AB2825","v":0},{"$f":"-Inputs!AC2825","v":0}]
[{"$f":"ROW()","v":1340},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2826","v":0},{"$f":"-Inputs!X2826","v":0},{"$f":"-Inputs!Y2826","v":0},{"$f":"-Inputs!Z2826","v":0},{"$f":"-Inputs!AA2826","v":0},{"$f":"-Inputs!AB2826","v":0},{"$f":"-Inputs!AC2826","v":0}]
[{"$f":"ROW()","v":1341},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2827","v":0},{"$f":"-Inputs!X2827","v":0},{"$f":"-Inputs!Y2827","v":0},{"$f":"-Inputs!Z2827","v":0},{"$f":"-Inputs!AA2827","v":0},{"$f":"-Inputs!AB2827","v":0},{"$f":"-Inputs!AC2827","v":0}]
[{"$f":"ROW()","v":1342},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2828","v":0},{"$f":"-Inputs!X2828","v":0},{"$f":"-Inputs!Y2828","v":0},{"$f":"-Inputs!Z2828","v":0},{"$f":"-Inputs!AA2828","v":0},{"$f":"-Inputs!AB2828","v":0},{"$f":"-Inputs!AC2828","v":0}]
[{"$f":"ROW()","v":1343},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1334:W1341)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},"Depreciation"]
[{"$f":"ROW()","v":1345},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1599","v":-7.125605348628293E-2},{"$f":"-Inputs!X1599","v":-7.125605348628293E-2},{"$f":"-Inputs!Y1599","v":-7.4401554875902789E-2},{"$f":"-Inputs!Z1599","v":-7.4401554875902789E-2},{"$f":"-Inputs!AA1599","v":-7.4401554875902789E-2},{"$f":"-Inputs!AB1599","v":-7.4401554875902789E-2},{"$f":"-Inputs!AC1599","v":-7.4401554875902789E-2}]
[{"$f":"ROW()","v":1346},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1600","v":-8.2111668854951303E-2},{"$f":"-Inputs!X1600","v":-8.2111668854951303E-2},{"$f":"-Inputs!Y1600","v":-0.21403759243625115},{"$f":"-Inputs!Z1600","v":-0.21403759243625115},{"$f":"-Inputs!AA1600","v":-0.21403759243625117},{"$f":"-Inputs!AB1600","v":-0.21403759243625115},{"$f":"-Inputs!AC1600","v":-0.21403759243625117}]
[{"$f":"ROW()","v":1347},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1601","v":-6.3744585032133247E-2},{"$f":"-Inputs!X1601","v":-6.3744585032133247E-2},{"$f":"-Inputs!Y1601","v":-1.9389528062136067E-2},{"$f":"-Inputs!Z1601","v":-1.9389528062136063E-2},{"$f":"-Inputs!AA1601","v":-1.9389528062136063E-2},{"$f":"-Inputs!AB1601","v":-1.9389528062136063E-2},{"$f":"-Inputs!AC1601","v":-1.938952806213606E-2}]
[{"$f":"ROW()","v":1348},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1602","v":-7.6029323013843839E-2},{"$f":"-Inputs!X1602","v":-7.6029323013843811E-2},{"$f":"-Inputs!Y1602","v":-0.36626821906798035},{"$f":"-Inputs!Z1602","v":-0.36626821906798041},{"$f":"-Inputs!AA1602","v":-0.36626821906798041},{"$f":"-Inputs!AB1602","v":-0.36626821906798046},{"$f":"-Inputs!AC1602","v":-0.36626821906798046}]
[{"$f":"ROW()","v":1349},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1603","v":0},{"$f":"-Inputs!X1603","v":0},{"$f":"-Inputs!Y1603","v":0},{"$f":"-Inputs!Z1603","v":0},{"$f":"-Inputs!AA1603","v":0},{"$f":"-Inputs!AB1603","v":0},{"$f":"-Inputs!AC1603","v":0}]
[{"$f":"ROW()","v":1350},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1604","v":0},{"$f":"-Inputs!X1604","v":0},{"$f":"-Inputs!Y1604","v":0},{"$f":"-Inputs!Z1604","v":0},{"$f":"-Inputs!AA1604","v":0},{"$f":"-Inputs!AB1604","v":0},{"$f":"-Inputs!AC1604","v":0}]
[{"$f":"ROW()","v":1351},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1605","v":0},{"$f":"-Inputs!X1605","v":0},{"$f":"-Inputs!Y1605","v":0},{"$f":"-Inputs!Z1605","v":0},{"$f":"-Inputs!AA1605","v":0},{"$f":"-Inputs!AB1605","v":0},{"$f":"-Inputs!AC1605","v":0}]
[{"$f":"ROW()","v":1352},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1606","v":0},{"$f":"-Inputs!X1606","v":0},{"$f":"-Inputs!Y1606","v":0},{"$f":"-Inputs!Z1606","v":0},{"$f":"-Inputs!AA1606","v":0},{"$f":"-Inputs!AB1606","v":0},{"$f":"-Inputs!AC1606","v":0}]
[{"$f":"ROW()","v":1353},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1607","v":0},{"$f":"-Inputs!X1607","v":0},{"$f":"-Inputs!Y1607","v":0},{"$f":"-Inputs!Z1607","v":0},{"$f":"-Inputs!AA1607","v":0},{"$f":"-Inputs!AB1607","v":0},{"$f":"-Inputs!AC1607","v":0}]
[{"$f":"ROW()","v":1354},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1345:W1353)","v":-0.29314163038721136},{"$f":"SUM(X1345:X1353)","v":-0.2931416303872113},{"$f":"SUM(Y1345:Y1353)","v":-0.67409689444227028},-0.67409689444227039,-0.6740968944422705,-0.6740968944422705,-0.6740968944422705]
[{"$f":"ROW()","v":1355},"Closing Value"]
[{"$f":"ROW()","v":1356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1312+V1323+V1334+V1345","v":5.2018178385339553},5.1305617850476724,5.0593057315613894,{"$f":"MAX(Y1312+Y1323+Y1334+Y1345,0)","v":4.9849041766854869},4.9105026218095844,4.8361010669336819,4.7616995120577794,4.6872979571818769]
[{"$f":"ROW()","v":1357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1572759259249343,6.0751642570699831,5.9930525882150318,{"$f":"MAX(Y1313+Y1324+Y1335+Y1346,0)","v":5.7790149957787804},5.564977403342529,5.3509398109062776,5.1369022184700261,4.9228646260337747]
[{"$f":"ROW()","v":1358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0581865170467977,0.99444193201466446,{"$f":"X1314+X1325+X1336+X1347","v":0.93069734698253126},{"$f":"MAX(Y1314+Y1325+Y1336+Y1347,0)","v":0.91130781892039514},0.89191829085825902,0.8725287627961229,0.85313923473398678,0.83374970667185078]
[{"$f":"ROW()","v":1359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.407568779931138,10.331539456917294,{"$f":"X1315+X1326+X1337+X1348","v":10.255510133903451},{"$f":"MAX(Y1315+Y1326+Y1337+Y1348,0)","v":9.8892419148354715},9.522973695767492,9.1567054766995124,8.7904372576315311,8.4241690385635515]
[{"$f":"ROW()","v":1360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1316+Y1327+Y1338+Y1349,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1363},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20914412159572479,0.20914412159572479,0.20914412159572479,{"$f":"MAX(Y1319+Y1330+Y1341+Y1352,0)","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1364},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1320+Y1331+Y1342+Y1353,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1356:V1364)","v":23.03399318303255},{"$f":"SUM(W1356:W1364)","v":22.740851552645339},22.447709922258127,21.773613027815859,21.099516133373587,20.425419238931315,19.751322344489047,19.077225450046779]
[{"$f":"ROW()","v":1366},"Over Depreciation"]
[{"$f":"ROW()","v":1367},null,"Pipeline"]
[{"$f":"ROW()","v":1368},null,"Compression"]
[{"$f":"ROW()","v":1369},null,"Metering"]
[{"$f":"ROW()","v":1370},null,"Other Depreciable"]
[{"$f":"ROW()","v":1371},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1372},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1373},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1374},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1375},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1376},null,"Total"]
[{"$f":"ROW()","v":1377}]
["2014 Capex"]
[{"$f":"ROW()","v":1379},"Life"]
[{"$f":"ROW()","v":1380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,X1380-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,X1384-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,X1385-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1388},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,X1388-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1389}]
[{"$f":"ROW()","v":1390},"Opening Value"]
[{"$f":"ROW()","v":1391},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1435","v":0},0.63542696963181911,0.62659499188321843,0.61751390504433123,0.60843281820544404,0.59935173136655684,0.59027064452766964]
[{"$f":"ROW()","v":1392},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3333187234695147,3.2215956340723295,3.1105061294491456,2.9994166248259617,2.8883271202027778,2.7772376155795939]
[{"$f":"ROW()","v":1393},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3066475006903555,1.2429029156582223,1.2175375500325443,1.1921721844068662,1.1668068187811882,1.1414414531555102]
[{"$f":"ROW()","v":1394},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.1482738427283614,7.9682043934850473,7.6934387247441833,7.4186730560033194,7.1439073872624554,6.8691417185215915]
[{"$f":"ROW()","v":1395},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1397},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1399},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1391:W1399)","v":0},{"$f":"SUM(X1391:X1399)","v":13.424318918481461},13.059949817060229,12.639648191231615,12.219346565403001,11.799044939574388,11.378743313745776]
[{"$f":"ROW()","v":1401},"Capex"]
[{"$f":"ROW()","v":1402},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$216","v":0.63542696963181911}]
[{"$f":"ROW()","v":1403},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$217","v":3.3333187234695147}]
[{"$f":"ROW()","v":1404},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$218","v":1.3066475006903555}]
[{"$f":"ROW()","v":1405},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$219","v":8.1482738427283614}]
[{"$f":"ROW()","v":1406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$220","v":0}]
[{"$f":"ROW()","v":1407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$221","v":0}]
[{"$f":"ROW()","v":1408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$222","v":0}]
[{"$f":"ROW()","v":1409},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$223","v":6.5188196141019645E-4}]
[{"$f":"ROW()","v":1410},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$224","v":0}]
[{"$f":"ROW()","v":1411},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1402:W1410)","v":13.424318918481461}]
[{"$f":"ROW()","v":1412},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1413},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2831","v":0},{"$f":"-Inputs!Y2831","v":0},{"$f":"-Inputs!Z2831","v":0},{"$f":"-Inputs!AA2831","v":0},{"$f":"-Inputs!AB2831","v":0},{"$f":"-Inputs!AC2831","v":0}]
[{"$f":"ROW()","v":1414},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2832","v":0},{"$f":"-Inputs!Y2832","v":0},{"$f":"-Inputs!Z2832","v":0},{"$f":"-Inputs!AA2832","v":0},{"$f":"-Inputs!AB2832","v":0},{"$f":"-Inputs!AC2832","v":0}]
[{"$f":"ROW()","v":1415},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2833","v":0},{"$f":"-Inputs!Y2833","v":0},{"$f":"-Inputs!Z2833","v":0},{"$f":"-Inputs!AA2833","v":0},{"$f":"-Inputs!AB2833","v":0},{"$f":"-Inputs!AC2833","v":0}]
[{"$f":"ROW()","v":1416},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2834","v":0},{"$f":"-Inputs!Y2834","v":0},{"$f":"-Inputs!Z2834","v":0},{"$f":"-Inputs!AA2834","v":0},{"$f":"-Inputs!AB2834","v":0},{"$f":"-Inputs!AC2834","v":0}]
[{"$f":"ROW()","v":1417},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2835","v":0},{"$f":"-Inputs!Y2835","v":0},{"$f":"-Inputs!Z2835","v":0},{"$f":"-Inputs!AA2835","v":0},{"$f":"-Inputs!AB2835","v":0},{"$f":"-Inputs!AC2835","v":0}]
[{"$f":"ROW()","v":1418},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2836","v":0},{"$f":"-Inputs!Y2836","v":0},{"$f":"-Inputs!Z2836","v":0},{"$f":"-Inputs!AA2836","v":0},{"$f":"-Inputs!AB2836","v":0},{"$f":"-Inputs!AC2836","v":0}]
[{"$f":"ROW()","v":1419},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2837","v":0},{"$f":"-Inputs!Y2837","v":0},{"$f":"-Inputs!Z2837","v":0},{"$f":"-Inputs!AA2837","v":0},{"$f":"-Inputs!AB2837","v":0},{"$f":"-Inputs!AC2837","v":0}]
[{"$f":"ROW()","v":1420},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2838","v":0},{"$f":"-Inputs!Y2838","v":0},{"$f":"-Inputs!Z2838","v":0},{"$f":"-Inputs!AA2838","v":0},{"$f":"-Inputs!AB2838","v":0},{"$f":"-Inputs!AC2838","v":0}]
[{"$f":"ROW()","v":1421},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2839","v":0},{"$f":"-Inputs!Y2839","v":0},{"$f":"-Inputs!Z2839","v":0},{"$f":"-Inputs!AA2839","v":0},{"$f":"-Inputs!AB2839","v":0},{"$f":"-Inputs!AC2839","v":0}]
[{"$f":"ROW()","v":1422},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1413:X1421)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1423},"Depreciation"]
[{"$f":"ROW()","v":1424},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1610","v":-8.8319777486006515E-3},{"$f":"-Inputs!Y1610","v":-9.0810868388872239E-3},{"$f":"-Inputs!Z1610","v":-9.0810868388872239E-3},{"$f":"-Inputs!AA1610","v":-9.0810868388872239E-3},{"$f":"-Inputs!AB1610","v":-9.0810868388872274E-3},{"$f":"-Inputs!AC1610","v":-9.0810868388872274E-3}]
[{"$f":"ROW()","v":1425},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1611","v":-0.1117230893971852},{"$f":"-Inputs!Y1611","v":-0.11108950462318379},{"$f":"-Inputs!Z1611","v":-0.11108950462318377},{"$f":"-Inputs!AA1611","v":-0.11108950462318377},{"$f":"-Inputs!AB1611","v":-0.11108950462318376},{"$f":"-Inputs!AC1611","v":-0.11108950462318375}]
[{"$f":"ROW()","v":1426},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1612","v":-6.3744585032133247E-2},{"$f":"-Inputs!Y1612","v":-2.536536562567801E-2},{"$f":"-Inputs!Z1612","v":-2.536536562567801E-2},{"$f":"-Inputs!AA1612","v":-2.536536562567801E-2},{"$f":"-Inputs!AB1612","v":-2.536536562567801E-2},{"$f":"-Inputs!AC1612","v":-2.536536562567801E-2}]
[{"$f":"ROW()","v":1427},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1613","v":-0.18006944924331428},{"$f":"-Inputs!Y1613","v":-0.27476566874086367},{"$f":"-Inputs!Z1613","v":-0.27476566874086367},{"$f":"-Inputs!AA1613","v":-0.27476566874086367},{"$f":"-Inputs!AB1613","v":-0.27476566874086367},{"$f":"-Inputs!AC1613","v":-0.27476566874086361}]
[{"$f":"ROW()","v":1428},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1614","v":0},{"$f":"-Inputs!Y1614","v":0},{"$f":"-Inputs!Z1614","v":0},{"$f":"-Inputs!AA1614","v":0},{"$f":"-Inputs!AB1614","v":0},{"$f":"-Inputs!AC1614","v":0}]
[{"$f":"ROW()","v":1429},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1615","v":0},{"$f":"-Inputs!Y1615","v":0},{"$f":"-Inputs!Z1615","v":0},{"$f":"-Inputs!AA1615","v":0},{"$f":"-Inputs!AB1615","v":0},{"$f":"-Inputs!AC1615","v":0}]
[{"$f":"ROW()","v":1430},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1616","v":0},{"$f":"-Inputs!Y1616","v":0},{"$f":"-Inputs!Z1616","v":0},{"$f":"-Inputs!AA1616","v":0},{"$f":"-Inputs!AB1616","v":0},{"$f":"-Inputs!AC1616","v":0}]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1617","v":0},{"$f":"-Inputs!Y1617","v":0},{"$f":"-Inputs!Z1617","v":0},{"$f":"-Inputs!AA1617","v":0},{"$f":"-Inputs!AB1617","v":0},{"$f":"-Inputs!AC1617","v":0}]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1618","v":0},{"$f":"-Inputs!Y1618","v":0},{"$f":"-Inputs!Z1618","v":0},{"$f":"-Inputs!AA1618","v":0},{"$f":"-Inputs!AB1618","v":0},{"$f":"-Inputs!AC1618","v":0}]
[{"$f":"ROW()","v":1433},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1424:X1432)","v":-0.36436910142123335},-0.42030162582861269,-0.42030162582861269,-0.42030162582861269,-0.42030162582861263,-0.42030162582861258]
[{"$f":"ROW()","v":1434},"Closing Value"]
[{"$f":"ROW()","v":1435},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1391+W1402+W1413+W1424","v":0.63542696963181911},0.62659499188321843,{"$f":"MAX(Y1391+Y1402+Y1413+Y1424,0)","v":0.61751390504433123},0.60843281820544404,0.59935173136655684,0.59027064452766964,0.58118955768878244]
[{"$f":"ROW()","v":1436},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333187234695147,3.2215956340723295,{"$f":"MAX(Y1392+Y1403+Y1414+Y1425,0)","v":3.1105061294491456},2.9994166248259617,2.8883271202027778,2.7772376155795939,2.66614811095641]
[{"$f":"ROW()","v":1437},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3066475006903555,{"$f":"X1393+X1404+X1415+X1426","v":1.2429029156582223},{"$f":"MAX(Y1393+Y1404+Y1415+Y1426,0)","v":1.2175375500325443},1.1921721844068662,1.1668068187811882,1.1414414531555102,1.1160760875298321]
[{"$f":"ROW()","v":1438},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1482738427283614,{"$f":"X1394+X1405+X1416+X1427","v":7.9682043934850473},{"$f":"MAX(Y1394+Y1405+Y1416+Y1427,0)","v":7.6934387247441833},7.4186730560033194,7.1439073872624554,6.8691417185215915,6.5943760497807276]
[{"$f":"ROW()","v":1439},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1395+Y1406+Y1417+Y1428,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1440},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5188196141019645E-4,6.5188196141019645E-4,{"$f":"MAX(Y1398+Y1409+Y1420+Y1431,0)","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1399+Y1410+Y1421+Y1432,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1435:W1443)","v":13.424318918481461},{"$f":"SUM(X1435:X1443)","v":13.059949817060229},12.639648191231615,12.219346565403001,11.799044939574388,11.378743313745776,10.958441687917162]
[{"$f":"ROW()","v":1445},"Over Depreciation"]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1453},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1454},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1455},null,"Total"]
[{"$f":"ROW()","v":1456}]
["2015 Capex"]
[{"$f":"ROW()","v":1458},"Life"]
[{"$f":"ROW()","v":1459},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Y1459-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1460},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":1461},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26]
[{"$f":"ROW()","v":1462},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26]
[{"$f":"ROW()","v":1463},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,Y1463-1)","v":0},0,0,0]
[{"$f":"ROW()","v":1464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,Y1464-1)","v":0},0,0,0]
[{"$f":"ROW()","v":1465},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0,0]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Y1467-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1468}]
[{"$f":"ROW()","v":1469},"Opening Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514","v":0},2.7793842196678966,2.739678730815498,2.6999732419630993,2.6602677531107006,2.620562264258302]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7976710455350542,4.6377486773505527,4.4778263091660513,4.3179039409815498,4.1579815727970484]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9247574039298896,3.846262255851292,3.7677671077726944,3.6892719596940964,3.6107768116154988]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.578861432546125,12.159566051461255,11.740270670376384,11.320975289291514,10.901679908206644]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.1848983579329236E-3,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1479},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1470:X1478)","v":0},{"$f":"SUM(Y1470:Y1478)","v":24.077489203321033},23.383255715478597,22.685837329278229,21.98841894307786,21.291000556877492]
[{"$f":"ROW()","v":1480},"Capex"]
[{"$f":"ROW()","v":1481},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$216","v":2.7793842196678966}]
[{"$f":"ROW()","v":1482},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$217","v":4.7976710455350542}]
[{"$f":"ROW()","v":1483},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$218","v":3.9247574039298896}]
[{"$f":"ROW()","v":1484},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$219","v":12.578861432546125}]
[{"$f":"ROW()","v":1485},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$220","v":0}]
[{"$f":"ROW()","v":1486},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$221","v":0}]
[{"$f":"ROW()","v":1487},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$222","v":0}]
[{"$f":"ROW()","v":1488},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$223","v":-3.1848983579329236E-3}]
[{"$f":"ROW()","v":1489},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$224","v":0}]
[{"$f":"ROW()","v":1490},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1481:X1489)","v":24.077489203321033}]
[{"$f":"ROW()","v":1491},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1492},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2842","v":0},{"$f":"-Inputs!Z2842","v":0},{"$f":"-Inputs!AA2842","v":0},{"$f":"-Inputs!AB2842","v":0},{"$f":"-Inputs!AC2842","v":0}]
[{"$f":"ROW()","v":1493},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2843","v":0},{"$f":"-Inputs!Z2843","v":0},{"$f":"-Inputs!AA2843","v":0},{"$f":"-Inputs!AB2843","v":0},{"$f":"-Inputs!AC2843","v":0}]
[{"$f":"ROW()","v":1494},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2844","v":0},{"$f":"-Inputs!Z2844","v":0},{"$f":"-Inputs!AA2844","v":0},{"$f":"-Inputs!AB2844","v":0},{"$f":"-Inputs!AC2844","v":0}]
[{"$f":"ROW()","v":1495},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2845","v":0},{"$f":"-Inputs!Z2845","v":0},{"$f":"-Inputs!AA2845","v":0},{"$f":"-Inputs!AB2845","v":0},{"$f":"-Inputs!AC2845","v":0}]
[{"$f":"ROW()","v":1496},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2846","v":0},{"$f":"-Inputs!Z2846","v":0},{"$f":"-Inputs!AA2846","v":0},{"$f":"-Inputs!AB2846","v":0},{"$f":"-Inputs!AC2846","v":0}]
[{"$f":"ROW()","v":1497},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2847","v":0},{"$f":"-Inputs!Z2847","v":0},{"$f":"-Inputs!AA2847","v":0},{"$f":"-Inputs!AB2847","v":0},{"$f":"-Inputs!AC2847","v":0}]
[{"$f":"ROW()","v":1498},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2848","v":0},{"$f":"-Inputs!Z2848","v":0},{"$f":"-Inputs!AA2848","v":0},{"$f":"-Inputs!AB2848","v":0},{"$f":"-Inputs!AC2848","v":0}]
[{"$f":"ROW()","v":1499},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2849","v":0},{"$f":"-Inputs!Z2849","v":0},{"$f":"-Inputs!AA2849","v":0},{"$f":"-Inputs!AB2849","v":0},{"$f":"-Inputs!AC2849","v":0}]
[{"$f":"ROW()","v":1500},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2850","v":0},{"$f":"-Inputs!Z2850","v":0},{"$f":"-Inputs!AA2850","v":0},{"$f":"-Inputs!AB2850","v":0},{"$f":"-Inputs!AC2850","v":0}]
[{"$f":"ROW()","v":1501},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1492:Y1500)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1502},"Depreciation"]
[{"$f":"ROW()","v":1503},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1621","v":-3.9705488852398531E-2},{"$f":"-Inputs!Z1621","v":-3.9705488852398524E-2},{"$f":"-Inputs!AA1621","v":-3.9705488852398524E-2},{"$f":"-Inputs!AB1621","v":-3.9705488852398524E-2},{"$f":"-Inputs!AC1621","v":-3.9705488852398524E-2}]
[{"$f":"ROW()","v":1504},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1622","v":-0.15992236818450178},{"$f":"-Inputs!Z1622","v":-0.15992236818450184},{"$f":"-Inputs!AA1622","v":-0.15992236818450184},{"$f":"-Inputs!AB1622","v":-0.15992236818450184},{"$f":"-Inputs!AC1622","v":-0.15992236818450184}]
[{"$f":"ROW()","v":1505},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1623","v":-7.8495148078597796E-2},{"$f":"-Inputs!Z1623","v":-7.8495148078597796E-2},{"$f":"-Inputs!AA1623","v":-7.849514807859781E-2},{"$f":"-Inputs!AB1623","v":-7.849514807859781E-2},{"$f":"-Inputs!AC1623","v":-7.849514807859781E-2}]
[{"$f":"ROW()","v":1506},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1624","v":-0.41929538108487086},{"$f":"-Inputs!Z1624","v":-0.41929538108487086},{"$f":"-Inputs!AA1624","v":-0.41929538108487091},{"$f":"-Inputs!AB1624","v":-0.41929538108487097},{"$f":"-Inputs!AC1624","v":-0.41929538108487091}]
[{"$f":"ROW()","v":1507},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1625","v":0},{"$f":"-Inputs!Z1625","v":0},{"$f":"-Inputs!AA1625","v":0},{"$f":"-Inputs!AB1625","v":0},{"$f":"-Inputs!AC1625","v":0}]
[{"$f":"ROW()","v":1508},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1626","v":0},{"$f":"-Inputs!Z1626","v":0},{"$f":"-Inputs!AA1626","v":0},{"$f":"-Inputs!AB1626","v":0},{"$f":"-Inputs!AC1626","v":0}]
[{"$f":"ROW()","v":1509},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1627","v":0},{"$f":"-Inputs!Z1627","v":0},{"$f":"-Inputs!AA1627","v":0},{"$f":"-Inputs!AB1627","v":0},{"$f":"-Inputs!AC1627","v":0}]
[{"$f":"ROW()","v":1510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1628","v":3.1848983579329236E-3},{"$f":"-Inputs!Z1628","v":0},{"$f":"-Inputs!AA1628","v":0},{"$f":"-Inputs!AB1628","v":0},{"$f":"-Inputs!AC1628","v":0}]
[{"$f":"ROW()","v":1511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1629","v":0},{"$f":"-Inputs!Z1629","v":0},{"$f":"-Inputs!AA1629","v":0},{"$f":"-Inputs!AB1629","v":0},{"$f":"-Inputs!AC1629","v":0}]
[{"$f":"ROW()","v":1512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1503:Y1511)","v":-0.69423348784243599},{"$f":"SUM(Z1503:Z1511)","v":-0.697418386200369},-0.69741838620036911,-0.69741838620036911,-0.69741838620036911]
[{"$f":"ROW()","v":1513},"Closing Value"]
[{"$f":"ROW()","v":1514},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1470+X1481+X1492+X1503","v":2.7793842196678966},2.739678730815498,2.6999732419630993,2.6602677531107006,2.620562264258302,2.5808567754059033]
[{"$f":"ROW()","v":1515},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7976710455350542,4.6377486773505527,4.4778263091660513,4.3179039409815498,4.1579815727970484,3.9980592046125465]
[{"$f":"ROW()","v":1516},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9247574039298896,3.846262255851292,3.7677671077726944,3.6892719596940964,3.6107768116154988,3.5322816635369012]
[{"$f":"ROW()","v":1517},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.578861432546125,12.159566051461255,11.740270670376384,11.320975289291514,10.901679908206644,10.482384527121773]
[{"$f":"ROW()","v":1518},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1519},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1520},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1521},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1848983579329236E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1514:X1522)","v":24.077489203321033},{"$f":"SUM(Y1514:Y1522)","v":23.383255715478597},22.685837329278229,21.98841894307786,21.291000556877492,20.593582170677124]
[{"$f":"ROW()","v":1524},"Over Depreciation"]
[{"$f":"ROW()","v":1525},null,"Pipeline"]
[{"$f":"ROW()","v":1526},null,"Compression"]
[{"$f":"ROW()","v":1527},null,"Metering"]
[{"$f":"ROW()","v":1528},null,"Other Depreciable"]
[{"$f":"ROW()","v":1529},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1530},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1531},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1532},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1533},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1534},null,"Total"]
[{"$f":"ROW()","v":1535}]
["2016 Capex"]
[{"$f":"ROW()","v":1537},"Life"]
[{"$f":"ROW()","v":1538},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Z1538-1)","v":69},68,67]
[{"$f":"ROW()","v":1539},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":1540},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27]
[{"$f":"ROW()","v":1541},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27]
[{"$f":"ROW()","v":1542},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,Z1542-1)","v":0},0,0]
[{"$f":"ROW()","v":1543},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,Z1543-1)","v":0},0,0]
[{"$f":"ROW()","v":1544},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0,0]
[{"$f":"ROW()","v":1545},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1546},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Z1546-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1547}]
[{"$f":"ROW()","v":1548},"Opening Value"]
[{"$f":"ROW()","v":1549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1593","v":0},0,-5.63006735557494E-2,-0.1126013471114988,-0.16890202066724819]
[{"$f":"ROW()","v":1550},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5323744524389498,1.9744683434683812,1.4165622344978126,0.85865612552724402]
[{"$f":"ROW()","v":1551},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4776618052708952,3.4004023139535797,3.3231428226362643,3.2458833313189488]
[{"$f":"ROW()","v":1552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3803786464575376,2.2947953258877996,2.2092120053180615,2.1236286847483234]
[{"$f":"ROW()","v":1553},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5771588221056043,2.5771588221056043,2.5771588221056043,2.5771588221056043]
[{"$f":"ROW()","v":1554},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.87801685579262423,0.87801685579262423,0.87801685579262423,0.87801685579262423]
[{"$f":"ROW()","v":1555},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4905628211839241,5.4905628211839241,5.4905628211839241,5.4905628211839241]
[{"$f":"ROW()","v":1556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15]
[{"$f":"ROW()","v":1558},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1549:Y1557)","v":0},{"$f":"SUM(Z1549:Z1557)","v":17.336153403249536},16.559103808836163,15.782054214422791,15.005004620009418]
[{"$f":"ROW()","v":1559},"Capex"]
[{"$f":"ROW()","v":1560},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$216","v":0}]
[{"$f":"ROW()","v":1561},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$217","v":2.5323744524389498}]
[{"$f":"ROW()","v":1562},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$218","v":3.4776618052708952}]
[{"$f":"ROW()","v":1563},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$219","v":2.3803786464575376}]
[{"$f":"ROW()","v":1564},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$220","v":2.5771588221056043}]
[{"$f":"ROW()","v":1565},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$221","v":0.87801685579262423}]
[{"$f":"ROW()","v":1566},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$222","v":5.4905628211839241}]
[{"$f":"ROW()","v":1567},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$223","v":0}]
[{"$f":"ROW()","v":1568},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$224","v":0}]
[{"$f":"ROW()","v":1569},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1560:Y1568)","v":17.336153403249536}]
[{"$f":"ROW()","v":1570},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1571},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2853","v":0},{"$f":"-Inputs!AA2853","v":0},{"$f":"-Inputs!AB2853","v":0},{"$f":"-Inputs!AC2853","v":0}]
[{"$f":"ROW()","v":1572},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2854","v":0},{"$f":"-Inputs!AA2854","v":0},{"$f":"-Inputs!AB2854","v":0},{"$f":"-Inputs!AC2854","v":0}]
[{"$f":"ROW()","v":1573},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2855","v":0},{"$f":"-Inputs!AA2855","v":0},{"$f":"-Inputs!AB2855","v":0},{"$f":"-Inputs!AC2855","v":0}]
[{"$f":"ROW()","v":1574},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2856","v":0},{"$f":"-Inputs!AA2856","v":0},{"$f":"-Inputs!AB2856","v":0},{"$f":"-Inputs!AC2856","v":0}]
[{"$f":"ROW()","v":1575},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2857","v":0},{"$f":"-Inputs!AA2857","v":0},{"$f":"-Inputs!AB2857","v":0},{"$f":"-Inputs!AC2857","v":0}]
[{"$f":"ROW()","v":1576},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2858","v":0},{"$f":"-Inputs!AA2858","v":0},{"$f":"-Inputs!AB2858","v":0},{"$f":"-Inputs!AC2858","v":0}]
[{"$f":"ROW()","v":1577},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2859","v":0},{"$f":"-Inputs!AA2859","v":0},{"$f":"-Inputs!AB2859","v":0},{"$f":"-Inputs!AC2859","v":0}]
[{"$f":"ROW()","v":1578},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2860","v":0},{"$f":"-Inputs!AA2860","v":0},{"$f":"-Inputs!AB2860","v":0},{"$f":"-Inputs!AC2860","v":0}]
[{"$f":"ROW()","v":1579},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2861","v":0},{"$f":"-Inputs!AA2861","v":0},{"$f":"-Inputs!AB2861","v":0},{"$f":"-Inputs!AC2861","v":0}]
[{"$f":"ROW()","v":1580},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1571:Z1579)","v":0},0,0,0]
[{"$f":"ROW()","v":1581},"Depreciation"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1632","v":-5.63006735557494E-2},{"$f":"-Inputs!AA1632","v":-5.63006735557494E-2},{"$f":"-Inputs!AB1632","v":-5.63006735557494E-2},{"$f":"-Inputs!AC1632","v":-5.6300673555749407E-2}]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1633","v":-0.55790610897056858},{"$f":"-Inputs!AA1633","v":-0.55790610897056858},{"$f":"-Inputs!AB1633","v":-0.55790610897056858},{"$f":"-Inputs!AC1633","v":-0.55790610897056858}]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1634","v":-7.7259491317315299E-2},{"$f":"-Inputs!AA1634","v":-7.7259491317315299E-2},{"$f":"-Inputs!AB1634","v":-7.7259491317315299E-2},{"$f":"-Inputs!AC1634","v":-7.7259491317315299E-2}]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1635","v":-8.5583320569737928E-2},{"$f":"-Inputs!AA1635","v":-8.5583320569737928E-2},{"$f":"-Inputs!AB1635","v":-8.5583320569737928E-2},{"$f":"-Inputs!AC1635","v":-8.5583320569737942E-2}]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1636","v":0},{"$f":"-Inputs!AA1636","v":0},{"$f":"-Inputs!AB1636","v":0},{"$f":"-Inputs!AC1636","v":0}]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1637","v":0},{"$f":"-Inputs!AA1637","v":0},{"$f":"-Inputs!AB1637","v":0},{"$f":"-Inputs!AC1637","v":0}]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1638","v":0},{"$f":"-Inputs!AA1638","v":0},{"$f":"-Inputs!AB1638","v":0},{"$f":"-Inputs!AC1638","v":0}]
[{"$f":"ROW()","v":1589},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1639","v":0},{"$f":"-Inputs!AA1639","v":0},{"$f":"-Inputs!AB1639","v":0},{"$f":"-Inputs!AC1639","v":0}]
[{"$f":"ROW()","v":1590},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1640","v":-4.8999385470139051E-16},{"$f":"-Inputs!AA1640","v":-4.899938547013906E-16},{"$f":"-Inputs!AB1640","v":-4.899938547013906E-16},{"$f":"-Inputs!AC1640","v":-4.899938547013906E-16}]
[{"$f":"ROW()","v":1591},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1582:Z1590)","v":-0.77704959441337162},-0.77704959441337162,-0.77704959441337162,-0.77704959441337162]
[{"$f":"ROW()","v":1592},"Closing Value"]
[{"$f":"ROW()","v":1593},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1549+Y1560+Y1571+Y1582","v":0},-5.63006735557494E-2,-0.1126013471114988,-0.16890202066724819,-0.2252026942229976]
[{"$f":"ROW()","v":1594},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5323744524389498,1.9744683434683812,1.4165622344978126,0.85865612552724402,0.30075001655667544]
[{"$f":"ROW()","v":1595},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4776618052708952,3.4004023139535797,3.3231428226362643,3.2458833313189488,3.1686238400016333]
[{"$f":"ROW()","v":1596},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3803786464575376,2.2947953258877996,2.2092120053180615,2.1236286847483234,2.0380453641785854]
[{"$f":"ROW()","v":1597},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5771588221056043,2.5771588221056043,2.5771588221056043,2.5771588221056043,2.5771588221056043]
[{"$f":"ROW()","v":1598},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87801685579262423,0.87801685579262423,0.87801685579262423,0.87801685579262423,0.87801685579262423]
[{"$f":"ROW()","v":1599},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4905628211839241,5.4905628211839241,5.4905628211839241,5.4905628211839241,5.4905628211839241]
[{"$f":"ROW()","v":1600},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15]
[{"$f":"ROW()","v":1602},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1593:Y1601)","v":17.336153403249536},{"$f":"SUM(Z1593:Z1601)","v":16.559103808836163},15.782054214422791,15.005004620009418,14.227955025596048]
[{"$f":"ROW()","v":1603},"Over Depreciation"]
[{"$f":"ROW()","v":1604},null,"Pipeline"]
[{"$f":"ROW()","v":1605},null,"Compression"]
[{"$f":"ROW()","v":1606},null,"Metering"]
[{"$f":"ROW()","v":1607},null,"Other Depreciable"]
[{"$f":"ROW()","v":1608},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1609},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1610},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1611},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1612},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1613},null,"Total"]
[{"$f":"ROW()","v":1614}]
["2017 Capex"]
[{"$f":"ROW()","v":1616},"Life"]
[{"$f":"ROW()","v":1617},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AA1617-1)","v":69},68]
[{"$f":"ROW()","v":1618},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":1619},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28]
[{"$f":"ROW()","v":1620},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28]
[{"$f":"ROW()","v":1621},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,AA1621-1)","v":0},0]
[{"$f":"ROW()","v":1622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,AA1622-1)","v":0},0]
[{"$f":"ROW()","v":1623},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0,0]
[{"$f":"ROW()","v":1624},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1625},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AA1625-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1626}]
[{"$f":"ROW()","v":1627},"Opening Value"]
[{"$f":"ROW()","v":1628},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1672","v":0},0,-3.8141518692888461E-2,-7.6283037385776922E-2]
[{"$f":"ROW()","v":1629},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.758259872962574,4.2100090891176913,3.6617583052728087]
[{"$f":"ROW()","v":1630},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6459885197162674,3.5884461008032735,3.5309036818902797]
[{"$f":"ROW()","v":1631},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9579054901373523,4.8633260524142914,4.7687466146912305]
[{"$f":"ROW()","v":1632},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5064976260488931,2.5064976260488931,2.5064976260488931]
[{"$f":"ROW()","v":1633},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.56728088521692,1.56728088521692,1.56728088521692]
[{"$f":"ROW()","v":1634},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4185627400008567,6.4185627400008567,6.4185627400008567]
[{"$f":"ROW()","v":1635},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1636},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1628:Z1636)","v":0},{"$f":"SUM(AA1628:AA1635)","v":23.854495134082867},23.115980974909036,22.377466815735211]
[{"$f":"ROW()","v":1638},"Capex"]
[{"$f":"ROW()","v":1639},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$216","v":0}]
[{"$f":"ROW()","v":1640},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$217","v":4.758259872962574}]
[{"$f":"ROW()","v":1641},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$218","v":3.6459885197162674}]
[{"$f":"ROW()","v":1642},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$219","v":4.9579054901373523}]
[{"$f":"ROW()","v":1643},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$220","v":2.5064976260488931}]
[{"$f":"ROW()","v":1644},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$221","v":1.56728088521692}]
[{"$f":"ROW()","v":1645},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$222","v":6.4185627400008567}]
[{"$f":"ROW()","v":1646},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$223","v":0}]
[{"$f":"ROW()","v":1647},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$224","v":0}]
[{"$f":"ROW()","v":1648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1639:Z1647)","v":23.854495134082867}]
[{"$f":"ROW()","v":1649},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1650},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2864","v":0},{"$f":"-Inputs!AB2864","v":0},{"$f":"-Inputs!AC2864","v":0}]
[{"$f":"ROW()","v":1651},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2865","v":0},{"$f":"-Inputs!AB2865","v":0},{"$f":"-Inputs!AC2865","v":0}]
[{"$f":"ROW()","v":1652},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2866","v":0},{"$f":"-Inputs!AB2866","v":0},{"$f":"-Inputs!AC2866","v":0}]
[{"$f":"ROW()","v":1653},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2867","v":0},{"$f":"-Inputs!AB2867","v":0},{"$f":"-Inputs!AC2867","v":0}]
[{"$f":"ROW()","v":1654},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2868","v":0},{"$f":"-Inputs!AB2868","v":0},{"$f":"-Inputs!AC2868","v":0}]
[{"$f":"ROW()","v":1655},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2869","v":0},{"$f":"-Inputs!AB2869","v":0},{"$f":"-Inputs!AC2869","v":0}]
[{"$f":"ROW()","v":1656},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2870","v":0},{"$f":"-Inputs!AB2870","v":0},{"$f":"-Inputs!AC2870","v":0}]
[{"$f":"ROW()","v":1657},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2871","v":0},{"$f":"-Inputs!AB2871","v":0},{"$f":"-Inputs!AC2871","v":0}]
[{"$f":"ROW()","v":1658},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2872","v":0},{"$f":"-Inputs!AB2872","v":0},{"$f":"-Inputs!AC2872","v":0}]
[{"$f":"ROW()","v":1659},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1650:AA1658)","v":0},0,0]
[{"$f":"ROW()","v":1660},"Depreciation"]
[{"$f":"ROW()","v":1661},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1643","v":-3.8141518692888461E-2},{"$f":"-Inputs!AB1643","v":-3.8141518692888461E-2},{"$f":"-Inputs!AC1643","v":-3.8141518692888461E-2}]
[{"$f":"ROW()","v":1662},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1644","v":-0.54825078384488268},{"$f":"-Inputs!AB1644","v":-0.54825078384488268},{"$f":"-Inputs!AC1644","v":-0.54825078384488268}]
[{"$f":"ROW()","v":1663},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1645","v":-5.7542418912993658E-2},{"$f":"-Inputs!AB1645","v":-5.7542418912993658E-2},{"$f":"-Inputs!AC1645","v":-5.7542418912993665E-2}]
[{"$f":"ROW()","v":1664},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1646","v":-9.457943772306103E-2},{"$f":"-Inputs!AB1646","v":-9.457943772306103E-2},{"$f":"-Inputs!AC1646","v":-9.457943772306103E-2}]
[{"$f":"ROW()","v":1665},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1647","v":0},{"$f":"-Inputs!AB1647","v":0},{"$f":"-Inputs!AC1647","v":0}]
[{"$f":"ROW()","v":1666},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1648","v":0},{"$f":"-Inputs!AB1648","v":0},{"$f":"-Inputs!AC1648","v":0}]
[{"$f":"ROW()","v":1667},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1649","v":0},{"$f":"-Inputs!AB1649","v":0},{"$f":"-Inputs!AC1649","v":0}]
[{"$f":"ROW()","v":1668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1650","v":0},{"$f":"-Inputs!AB1650","v":0},{"$f":"-Inputs!AC1650","v":0}]
[{"$f":"ROW()","v":1669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1651","v":0},{"$f":"-Inputs!AB1651","v":0},{"$f":"-Inputs!AC1651","v":0}]
[{"$f":"ROW()","v":1670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1661:AA1669)","v":-0.73851415917382579},-0.73851415917382579,-0.7385141591738259]
[{"$f":"ROW()","v":1671},"Closing Value"]
[{"$f":"ROW()","v":1672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1628+Z1639+Z1650+Z1661","v":0},-3.8141518692888461E-2,-7.6283037385776922E-2,-0.11442455607866539]
[{"$f":"ROW()","v":1673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.758259872962574,4.2100090891176913,3.6617583052728087,3.113507521427926]
[{"$f":"ROW()","v":1674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6459885197162674,3.5884461008032735,3.5309036818902797,3.4733612629772859]
[{"$f":"ROW()","v":1675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9579054901373523,4.8633260524142914,4.7687466146912305,4.6741671769681696]
[{"$f":"ROW()","v":1676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5064976260488931,2.5064976260488931,2.5064976260488931,2.5064976260488931]
[{"$f":"ROW()","v":1677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.56728088521692,1.56728088521692,1.56728088521692,1.56728088521692]
[{"$f":"ROW()","v":1678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4185627400008567,6.4185627400008567,6.4185627400008567,6.4185627400008567]
[{"$f":"ROW()","v":1679},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1680},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1672:Z1680)","v":23.854495134082867},{"$f":"SUM(AA1672:AA1680)","v":23.115980974909036},22.377466815735211,21.638952656561386]
[{"$f":"ROW()","v":1682},"Over Depreciation"]
[{"$f":"ROW()","v":1683},null,"Pipeline"]
[{"$f":"ROW()","v":1684},null,"Compression"]
[{"$f":"ROW()","v":1685},null,"Metering"]
[{"$f":"ROW()","v":1686},null,"Other Depreciable"]
[{"$f":"ROW()","v":1687},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1688},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1689},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1690},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1691},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1692},null,"Total"]
[{"$f":"ROW()","v":1693}]
["2018 Capex"]
[{"$f":"ROW()","v":1695},"Life"]
[{"$f":"ROW()","v":1696},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AB1696-1)","v":69}]
[{"$f":"ROW()","v":1697},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":1698},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29]
[{"$f":"ROW()","v":1699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29]
[{"$f":"ROW()","v":1700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0},{"$f":"MAX(0,AB1700-1)","v":0}]
[{"$f":"ROW()","v":1701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0},{"$f":"MAX(0,AB1701-1)","v":0}]
[{"$f":"ROW()","v":1702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0},0]
[{"$f":"ROW()","v":1703},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1704},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AB1704-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1705}]
[{"$f":"ROW()","v":1706},"Opening Value"]
[{"$f":"ROW()","v":1707},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1751","v":0},8.6297307546749663E-2,6.1194177254852378E-2]
[{"$f":"ROW()","v":1708},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.882253760732961,2.4624792642207312]
[{"$f":"ROW()","v":1709},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8832941714297275,6.8650636560592435]
[{"$f":"ROW()","v":1710},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7668983321732894,1.6740915048520637]
[{"$f":"ROW()","v":1711},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8362002088720226,3.8362002088720226]
[{"$f":"ROW()","v":1712},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.904546324145878,4.904546324145878]
[{"$f":"ROW()","v":1713},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9143822754680384,2.9143822754680384]
[{"$f":"ROW()","v":1714},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1715},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1716},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1707:AA1715)","v":0},{"$f":"SUM(AB1707:AB1715)","v":23.273872380368669},22.717957410872831]
[{"$f":"ROW()","v":1717},"Capex"]
[{"$f":"ROW()","v":1718},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$216","v":8.6297307546749663E-2}]
[{"$f":"ROW()","v":1719},null,"Compression",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$217","v":2.882253760732961}]
[{"$f":"ROW()","v":1720},null,"Metering",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$218","v":6.8832941714297275}]
[{"$f":"ROW()","v":1721},null,"Other Depreciable",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$219","v":1.7668983321732894}]
[{"$f":"ROW()","v":1722},null,"Computers and Motor Vehicles",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$220","v":3.8362002088720226}]
[{"$f":"ROW()","v":1723},null,"Cathodic/Corrosion 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":"AA$221","v":4.904546324145878}]
[{"$f":"ROW()","v":1724},null,"SCADA , ECI And Comms",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$222","v":2.9143822754680384}]
[{"$f":"ROW()","v":1725},null,"Non-Depreciable",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$223","v":0}]
[{"$f":"ROW()","v":1726},null,"Cost of Raising Equity",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$224","v":0}]
[{"$f":"ROW()","v":1727},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1718:AA1726)","v":23.273872380368669}]
[{"$f":"ROW()","v":1728},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1729},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2875","v":0},{"$f":"-Inputs!AC2875","v":0}]
[{"$f":"ROW()","v":1730},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2876","v":0},{"$f":"-Inputs!AC2876","v":0}]
[{"$f":"ROW()","v":1731},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2877","v":0},{"$f":"-Inputs!AC2877","v":0}]
[{"$f":"ROW()","v":1732},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2878","v":0},{"$f":"-Inputs!AC2878","v":0}]
[{"$f":"ROW()","v":1733},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2879","v":0},{"$f":"-Inputs!AC2879","v":0}]
[{"$f":"ROW()","v":1734},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2880","v":0},{"$f":"-Inputs!AC2880","v":0}]
[{"$f":"ROW()","v":1735},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2881","v":0},{"$f":"-Inputs!AC2881","v":0}]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2882","v":0},{"$f":"-Inputs!AC2882","v":0}]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2883","v":0},{"$f":"-Inputs!AC2883","v":0}]
[{"$f":"ROW()","v":1738},null,"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,{"$f":"SUM(AB1729:AB1737)","v":0},0]
[{"$f":"ROW()","v":1739},"Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1654","v":-2.5103130291897282E-2},{"$f":"-Inputs!AC1654","v":-2.5103130291897285E-2}]
[{"$f":"ROW()","v":1741},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1655","v":-0.4197744965122297},{"$f":"-Inputs!AC1655","v":-0.4197744965122297}]
[{"$f":"ROW()","v":1742},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1656","v":-1.8230515370484479E-2},{"$f":"-Inputs!AC1656","v":-1.8230515370484486E-2}]
[{"$f":"ROW()","v":1743},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1657","v":-9.2806827321225638E-2},{"$f":"-Inputs!AC1657","v":-9.2806827321225638E-2}]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1658","v":0},{"$f":"-Inputs!AC1658","v":0}]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1659","v":0},{"$f":"-Inputs!AC1659","v":0}]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1660","v":0},{"$f":"-Inputs!AC1660","v":0}]
[{"$f":"ROW()","v":1747},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1661","v":0},{"$f":"-Inputs!AC1661","v":0}]
[{"$f":"ROW()","v":1748},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1662","v":0},{"$f":"-Inputs!AC1662","v":0}]
[{"$f":"ROW()","v":1749},null,"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,{"$f":"SUM(AB1740:AB1748)","v":-0.55591496949583707},-0.55591496949583719]
[{"$f":"ROW()","v":1750},"Closing Value"]
[{"$f":"ROW()","v":1751},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1707+AA1718+AA1729+AA1740","v":8.6297307546749663E-2},6.1194177254852378E-2,3.6091046962955092E-2]
[{"$f":"ROW()","v":1752},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.882253760732961,2.4624792642207312,2.0427047677085013]
[{"$f":"ROW()","v":1753},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8832941714297275,6.8650636560592435,6.8468331406887586]
[{"$f":"ROW()","v":1754},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7668983321732894,1.6740915048520637,1.581284677530838]
[{"$f":"ROW()","v":1755},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8362002088720226,3.8362002088720226,3.8362002088720226]
[{"$f":"ROW()","v":1756},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.904546324145878,4.904546324145878,4.904546324145878]
[{"$f":"ROW()","v":1757},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9143822754680384,2.9143822754680384,2.9143822754680384]
[{"$f":"ROW()","v":1758},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1760},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1751:AA1759)","v":23.273872380368669},{"$f":"SUM(AB1751:AB1759)","v":22.717957410872831},22.162042441376993]
[{"$f":"ROW()","v":1761},"Over Depreciation"]
[{"$f":"ROW()","v":1762},null,"Pipeline"]
[{"$f":"ROW()","v":1763},null,"Compression"]
[{"$f":"ROW()","v":1764},null,"Metering"]
[{"$f":"ROW()","v":1765},null,"Other Depreciable"]
[{"$f":"ROW()","v":1766},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1767},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1768},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1769},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1770},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1771},null,"Total"]
[{"$f":"ROW()","v":1772}]
["2019 Capex"]
[{"$f":"ROW()","v":1774},"Life"]
[{"$f":"ROW()","v":1775},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70}]
[{"$f":"ROW()","v":1776},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":1777},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30}]
[{"$f":"ROW()","v":1778},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30}]
[{"$f":"ROW()","v":1779},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":0}]
[{"$f":"ROW()","v":1780},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":0}]
[{"$f":"ROW()","v":1781},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":0}]
[{"$f":"ROW()","v":1782},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1783},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561}]
[{"$f":"ROW()","v":1784}]
[{"$f":"ROW()","v":1785},"Opening Value"]
[{"$f":"ROW()","v":1786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1830","v":0},8.8731049311209335E-3]
[{"$f":"ROW()","v":1787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9942828799758823]
[{"$f":"ROW()","v":1788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1586291630169052]
[{"$f":"ROW()","v":1789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4787885805067194]
[{"$f":"ROW()","v":1790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0057263458610977]
[{"$f":"ROW()","v":1791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.4955037441672969]
[{"$f":"ROW()","v":1792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.2694777882132602]
[{"$f":"ROW()","v":1793},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1794},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1795},null,"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,{"$f":"SUM(AB1786:AB1794)","v":0},{"$f":"SUM(AC1786:AC1794)","v":27.411281606672283}]
[{"$f":"ROW()","v":1796},"Capex"]
[{"$f":"ROW()","v":1797},null,"Pipeline",null,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$216","v":8.8731049311209335E-3}]
[{"$f":"ROW()","v":1798},null,"Compression",null,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$217","v":1.9942828799758823}]
[{"$f":"ROW()","v":1799},null,"Metering",null,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$218","v":6.1586291630169052}]
[{"$f":"ROW()","v":1800},null,"Other Depreciable",null,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$219","v":2.4787885805067194}]
[{"$f":"ROW()","v":1801},null,"Computers and Motor Vehicles",null,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$220","v":3.0057263458610977}]
[{"$f":"ROW()","v":1802},null,"Cathodic/Corrosion Protection",null,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$221","v":7.4955037441672969}]
[{"$f":"ROW()","v":1803},null,"SCADA , ECI And Comms",null,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$222","v":6.2694777882132602}]
[{"$f":"ROW()","v":1804},null,"Non-Depreciable",null,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$223","v":0}]
[{"$f":"ROW()","v":1805},null,"Cost of Raising Equity",null,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$224","v":0}]
[{"$f":"ROW()","v":1806},null,"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,{"$f":"SUM(AB1797:AB1805)","v":27.411281606672283}]
[{"$f":"ROW()","v":1807},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC2886","v":0}]
[{"$f":"ROW()","v":1809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC2887","v":0}]
[{"$f":"ROW()","v":1810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC2888","v":0}]
[{"$f":"ROW()","v":1811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC2889","v":0}]
[{"$f":"ROW()","v":1812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC2890","v":0}]
[{"$f":"ROW()","v":1813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC2891","v":0}]
[{"$f":"ROW()","v":1814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC2892","v":0}]
[{"$f":"ROW()","v":1815},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC2893","v":0}]
[{"$f":"ROW()","v":1816},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC2894","v":0}]
[{"$f":"ROW()","v":1817},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1808:AC1816)","v":0}]
[{"$f":"ROW()","v":1818},"Depreciation"]
[{"$f":"ROW()","v":1819},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1665","v":-8.2345447312529116E-2}]
[{"$f":"ROW()","v":1820},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1666","v":-0.36350782491509626}]
[{"$f":"ROW()","v":1821},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1667","v":-1.391354109763423E-2}]
[{"$f":"ROW()","v":1822},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1668","v":-6.2909082248589043E-2}]
[{"$f":"ROW()","v":1823},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1669","v":0}]
[{"$f":"ROW()","v":1824},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1670","v":0}]
[{"$f":"ROW()","v":1825},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1671","v":0}]
[{"$f":"ROW()","v":1826},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1672","v":0}]
[{"$f":"ROW()","v":1827},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1673","v":0}]
[{"$f":"ROW()","v":1828},null,"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,{"$f":"SUM(AC1819:AC1827)","v":-0.52267589557384864}]
[{"$f":"ROW()","v":1829},"Closing Value"]
[{"$f":"ROW()","v":1830},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1786+AB1797+AB1808+AB1819","v":8.8731049311209335E-3},-7.3472342381408179E-2]
[{"$f":"ROW()","v":1831},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9942828799758823,1.630775055060786]
[{"$f":"ROW()","v":1832},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1586291630169052,6.1447156219192713]
[{"$f":"ROW()","v":1833},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4787885805067194,2.4158794982581302]
[{"$f":"ROW()","v":1834},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0057263458610977,3.0057263458610977]
[{"$f":"ROW()","v":1835},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4955037441672969,7.4955037441672969]
[{"$f":"ROW()","v":1836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2694777882132602,6.2694777882132602]
[{"$f":"ROW()","v":1837},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1838},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1839},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1830:AB1838)","v":27.411281606672283},{"$f":"SUM(AC1830:AC1838)","v":26.888605711098435}]
[{"$f":"ROW()","v":1840},"Over Depreciation"]
[{"$f":"ROW()","v":1841},null,"Pipeline"]
[{"$f":"ROW()","v":1842},null,"Compression"]
[{"$f":"ROW()","v":1843},null,"Metering"]
[{"$f":"ROW()","v":1844},null,"Other Depreciable"]
[{"$f":"ROW()","v":1845},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1846},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1847},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1850},null,"Total"]
[{"$f":"ROW()","v":1851}]
["2020 Capex"]
[{"$f":"ROW()","v":1853},"Life"]
[{"$f":"ROW()","v":1854},null,"Pipeline"]
[{"$f":"ROW()","v":1855},null,"Compression"]
[{"$f":"ROW()","v":1856},null,"Metering"]
[{"$f":"ROW()","v":1857},null,"Other Depreciable"]
[{"$f":"ROW()","v":1858},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1859},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1860},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1861},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1862},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1863}]
[{"$f":"ROW()","v":1864},"Opening Value"]
[{"$f":"ROW()","v":1865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1909","v":0}]
[{"$f":"ROW()","v":1866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1869},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1870},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1871},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1874},null,"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,{"$f":"SUM(AC1865:AC1873)","v":0}]
[{"$f":"ROW()","v":1875},"Capex"]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$216","v":0.23772212948907476}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,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$217","v":2.5067039866975627}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,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$218","v":6.8130150728039078}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,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$219","v":5.1742497546239035}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,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$220","v":1.5490378590920013}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,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$221","v":4.3183590459455585}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,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$222","v":5.7127156675049013}]
[{"$f":"ROW()","v":1883},null,"Non-Depreciable",null,null,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$223","v":0}]
[{"$f":"ROW()","v":1884},null,"Cost of Raising Equity",null,null,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$224","v":0}]
[{"$f":"ROW()","v":1885},null,"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,{"$f":"SUM(AC1876:AC1884)","v":26.31180351615691}]
[{"$f":"ROW()","v":1886},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1887},null,"Pipeline"]
[{"$f":"ROW()","v":1888},null,"Compression"]
[{"$f":"ROW()","v":1889},null,"Metering"]
[{"$f":"ROW()","v":1890},null,"Other Depreciable"]
[{"$f":"ROW()","v":1891},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1892},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1893},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1894},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1895},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1896},null,"Total"]
[{"$f":"ROW()","v":1897},"Depreciation"]
[{"$f":"ROW()","v":1898},null,"Pipeline"]
[{"$f":"ROW()","v":1899},null,"Compression"]
[{"$f":"ROW()","v":1900},null,"Metering"]
[{"$f":"ROW()","v":1901},null,"Other Depreciable"]
[{"$f":"ROW()","v":1902},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1903},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1904},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1905},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1906},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1907},null,"Total"]
[{"$f":"ROW()","v":1908},"Closing Value"]
[{"$f":"ROW()","v":1909},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1865+AC1876+AC1887+AC1898","v":0.23772212948907476}]
[{"$f":"ROW()","v":1910},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5067039866975627]
[{"$f":"ROW()","v":1911},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8130150728039078]
[{"$f":"ROW()","v":1912},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1742497546239035]
[{"$f":"ROW()","v":1913},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5490378590920013]
[{"$f":"ROW()","v":1914},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3183590459455585]
[{"$f":"ROW()","v":1915},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7127156675049013]
[{"$f":"ROW()","v":1916},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1917},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1918},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1909:AC1917)","v":26.31180351615691}]
[{"$f":"ROW()","v":1919},"Over Depreciation"]
[{"$f":"ROW()","v":1920},null,"Pipeline"]
[{"$f":"ROW()","v":1921},null,"Compression"]
[{"$f":"ROW()","v":1922},null,"Metering"]
[{"$f":"ROW()","v":1923},null,"Other Depreciable"]
[{"$f":"ROW()","v":1924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1927},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1928},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1929},null,"Total"]
[{"$f":"ROW()","v":1930}]
["2021 Capex"]
[{"$f":"ROW()","v":1932},"Life"]
[{"$f":"ROW()","v":1933},null,"Pipeline"]
[{"$f":"ROW()","v":1934},null,"Compression"]
[{"$f":"ROW()","v":1935},null,"Metering"]
[{"$f":"ROW()","v":1936},null,"Other Depreciable"]
[{"$f":"ROW()","v":1937},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1938},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1939},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1940},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1941},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1942}]
[{"$f":"ROW()","v":1943},"Opening Value"]
[{"$f":"ROW()","v":1944},null,"Pipeline"]
[{"$f":"ROW()","v":1945},null,"Compression"]
[{"$f":"ROW()","v":1946},null,"Metering"]
[{"$f":"ROW()","v":1947},null,"Other Depreciable"]
[{"$f":"ROW()","v":1948},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1949},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1950},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1951},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1952},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1953},null,"Total"]
[{"$f":"ROW()","v":1954},"Capex"]
[{"$f":"ROW()","v":1955},null,"Pipeline"]
[{"$f":"ROW()","v":1956},null,"Compression"]
[{"$f":"ROW()","v":1957},null,"Metering"]
[{"$f":"ROW()","v":1958},null,"Other Depreciable"]
[{"$f":"ROW()","v":1959},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1960},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1961},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1962},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1963},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1964},null,"Total"]
[{"$f":"ROW()","v":1965},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1966},null,"Pipeline"]
[{"$f":"ROW()","v":1967},null,"Compression"]
[{"$f":"ROW()","v":1968},null,"Metering"]
[{"$f":"ROW()","v":1969},null,"Other Depreciable"]
[{"$f":"ROW()","v":1970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1973},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1974},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1975},null,"Total"]
[{"$f":"ROW()","v":1976},"Depreciation"]
[{"$f":"ROW()","v":1977},null,"Pipeline"]
[{"$f":"ROW()","v":1978},null,"Compression"]
[{"$f":"ROW()","v":1979},null,"Metering"]
[{"$f":"ROW()","v":1980},null,"Other Depreciable"]
[{"$f":"ROW()","v":1981},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1982},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1983},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1984},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1985},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1986},null,"Total"]
[{"$f":"ROW()","v":1987},"Closing Value"]
[{"$f":"ROW()","v":1988},null,"Pipeline"]
[{"$f":"ROW()","v":1989},null,"Compression"]
[{"$f":"ROW()","v":1990},null,"Metering"]
[{"$f":"ROW()","v":1991},null,"Other Depreciable"]
[{"$f":"ROW()","v":1992},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1993},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1994},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1995},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1996},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1997},null,"Total"]
[{"$f":"ROW()","v":1998},"Over Depreciation"]
[{"$f":"ROW()","v":1999},null,"Pipeline"]
[{"$f":"ROW()","v":2000},null,"Compression"]
[{"$f":"ROW()","v":2001},null,"Metering"]
[{"$f":"ROW()","v":2002},null,"Other Depreciable"]
[{"$f":"ROW()","v":2003},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2004},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2005},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2022 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2020},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2021}]
[{"$f":"ROW()","v":2022},"Opening Value"]
[{"$f":"ROW()","v":2023},null,"Pipeline"]
[{"$f":"ROW()","v":2024},null,"Compression"]
[{"$f":"ROW()","v":2025},null,"Metering"]
[{"$f":"ROW()","v":2026},null,"Other Depreciable"]
[{"$f":"ROW()","v":2027},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2028},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2029},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2030},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2031},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2032},null,"Total"]
[{"$f":"ROW()","v":2033},"Capex"]
[{"$f":"ROW()","v":2034},null,"Pipeline"]
[{"$f":"ROW()","v":2035},null,"Compression"]
[{"$f":"ROW()","v":2036},null,"Metering"]
[{"$f":"ROW()","v":2037},null,"Other Depreciable"]
[{"$f":"ROW()","v":2038},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2039},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2040},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2041},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2042},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2043},null,"Total"]
[{"$f":"ROW()","v":2044},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2045},null,"Pipeline"]
[{"$f":"ROW()","v":2046},null,"Compression"]
[{"$f":"ROW()","v":2047},null,"Metering"]
[{"$f":"ROW()","v":2048},null,"Other Depreciable"]
[{"$f":"ROW()","v":2049},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2050},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2051},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2052},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2053},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2054},null,"Total"]
[{"$f":"ROW()","v":2055},"Depreciation"]
[{"$f":"ROW()","v":2056},null,"Pipeline"]
[{"$f":"ROW()","v":2057},null,"Compression"]
[{"$f":"ROW()","v":2058},null,"Metering"]
[{"$f":"ROW()","v":2059},null,"Other Depreciable"]
[{"$f":"ROW()","v":2060},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2061},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2062},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2063},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2064},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2065},null,"Total"]
[{"$f":"ROW()","v":2066},"Closing Value"]
[{"$f":"ROW()","v":2067},null,"Pipeline"]
[{"$f":"ROW()","v":2068},null,"Compression"]
[{"$f":"ROW()","v":2069},null,"Metering"]
[{"$f":"ROW()","v":2070},null,"Other Depreciable"]
[{"$f":"ROW()","v":2071},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2072},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2073},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2075},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2076},null,"Total"]
[{"$f":"ROW()","v":2077},"Over Depreciation"]
[{"$f":"ROW()","v":2078},null,"Pipeline"]
[{"$f":"ROW()","v":2079},null,"Compression"]
[{"$f":"ROW()","v":2080},null,"Metering"]
[{"$f":"ROW()","v":2081},null,"Other Depreciable"]
[{"$f":"ROW()","v":2082},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2083},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2084},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2085},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2086},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2087},null,"Total"]
[{"$f":"ROW()","v":2088}]
["2023 Capex"]
[{"$f":"ROW()","v":2090},"Life"]
[{"$f":"ROW()","v":2091},null,"Pipeline"]
[{"$f":"ROW()","v":2092},null,"Compression"]
[{"$f":"ROW()","v":2093},null,"Metering"]
[{"$f":"ROW()","v":2094},null,"Other Depreciable"]
[{"$f":"ROW()","v":2095},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2096},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2097},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2100}]
[{"$f":"ROW()","v":2101},"Opening Value"]
[{"$f":"ROW()","v":2102},null,"Pipeline"]
[{"$f":"ROW()","v":2103},null,"Compression"]
[{"$f":"ROW()","v":2104},null,"Metering"]
[{"$f":"ROW()","v":2105},null,"Other Depreciable"]
[{"$f":"ROW()","v":2106},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2107},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2108},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2109},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2110},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2111},null,"Total"]
[{"$f":"ROW()","v":2112},"Capex"]
[{"$f":"ROW()","v":2113},null,"Pipeline"]
[{"$f":"ROW()","v":2114},null,"Compression"]
[{"$f":"ROW()","v":2115},null,"Metering"]
[{"$f":"ROW()","v":2116},null,"Other Depreciable"]
[{"$f":"ROW()","v":2117},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2118},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2119},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2120},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2121},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2122},null,"Total"]
[{"$f":"ROW()","v":2123},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2124},null,"Pipeline"]
[{"$f":"ROW()","v":2125},null,"Compression"]
[{"$f":"ROW()","v":2126},null,"Metering"]
[{"$f":"ROW()","v":2127},null,"Other Depreciable"]
[{"$f":"ROW()","v":2128},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2129},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2130},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2131},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2133},null,"Total"]
[{"$f":"ROW()","v":2134},"Depreciation"]
[{"$f":"ROW()","v":2135},null,"Pipeline"]
[{"$f":"ROW()","v":2136},null,"Compression"]
[{"$f":"ROW()","v":2137},null,"Metering"]
[{"$f":"ROW()","v":2138},null,"Other Depreciable"]
[{"$f":"ROW()","v":2139},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2140},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2141},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Closing Value"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2154},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2155},null,"Total"]
[{"$f":"ROW()","v":2156},"Over Depreciation"]
[{"$f":"ROW()","v":2157},null,"Pipeline"]
[{"$f":"ROW()","v":2158},null,"Compression"]
[{"$f":"ROW()","v":2159},null,"Metering"]
[{"$f":"ROW()","v":2160},null,"Other Depreciable"]
[{"$f":"ROW()","v":2161},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2162},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2163},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2164},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2165},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2166},null,"Total"]
[{"$f":"ROW()","v":2167}]
["2024 Capex"]
[{"$f":"ROW()","v":2169},"Life"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2178},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2179}]
[{"$f":"ROW()","v":2180},"Opening Value"]
[{"$f":"ROW()","v":2181},null,"Pipeline"]
[{"$f":"ROW()","v":2182},null,"Compression"]
[{"$f":"ROW()","v":2183},null,"Metering"]
[{"$f":"ROW()","v":2184},null,"Other Depreciable"]
[{"$f":"ROW()","v":2185},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2186},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2187},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2188},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2189},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2190},null,"Total"]
[{"$f":"ROW()","v":2191},"Capex"]
[{"$f":"ROW()","v":2192},null,"Pipeline"]
[{"$f":"ROW()","v":2193},null,"Compression"]
[{"$f":"ROW()","v":2194},null,"Metering"]
[{"$f":"ROW()","v":2195},null,"Other Depreciable"]
[{"$f":"ROW()","v":2196},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2197},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2198},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2199},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2200},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2201},null,"Total"]
[{"$f":"ROW()","v":2202},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2203},null,"Pipeline"]
[{"$f":"ROW()","v":2204},null,"Compression"]
[{"$f":"ROW()","v":2205},null,"Metering"]
[{"$f":"ROW()","v":2206},null,"Other Depreciable"]
[{"$f":"ROW()","v":2207},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2208},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2209},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2212},null,"Total"]
[{"$f":"ROW()","v":2213},"Depreciation"]
[{"$f":"ROW()","v":2214},null,"Pipeline"]
[{"$f":"ROW()","v":2215},null,"Compression"]
[{"$f":"ROW()","v":2216},null,"Metering"]
[{"$f":"ROW()","v":2217},null,"Other Depreciable"]
[{"$f":"ROW()","v":2218},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2219},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2220},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2221},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2222},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2223},null,"Total"]
[{"$f":"ROW()","v":2224},"Closing Value"]
[{"$f":"ROW()","v":2225},null,"Pipeline"]
[{"$f":"ROW()","v":2226},null,"Compression"]
[{"$f":"ROW()","v":2227},null,"Metering"]
[{"$f":"ROW()","v":2228},null,"Other Depreciable"]
[{"$f":"ROW()","v":2229},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2230},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2231},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2232},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2233},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2234},null,"Total"]
[{"$f":"ROW()","v":2235},"Over Depreciation"]
[{"$f":"ROW()","v":2236},null,"Pipeline"]
[{"$f":"ROW()","v":2237},null,"Compression"]
[{"$f":"ROW()","v":2238},null,"Metering"]
[{"$f":"ROW()","v":2239},null,"Other Depreciable"]
[{"$f":"ROW()","v":2240},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2241},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2242},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2243},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2244},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2245},null,"Total"]
[{"$f":"ROW()","v":2246}]
["2025 Capex"]
[{"$f":"ROW()","v":2248},"Life"]
[{"$f":"ROW()","v":2249},null,"Pipeline"]
[{"$f":"ROW()","v":2250},null,"Compression"]
[{"$f":"ROW()","v":2251},null,"Metering"]
[{"$f":"ROW()","v":2252},null,"Other Depreciable"]
[{"$f":"ROW()","v":2253},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2254},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2255},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2256},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2257},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2258}]
[{"$f":"ROW()","v":2259},"Opening Value"]
[{"$f":"ROW()","v":2260},null,"Pipeline"]
[{"$f":"ROW()","v":2261},null,"Compression"]
[{"$f":"ROW()","v":2262},null,"Metering"]
[{"$f":"ROW()","v":2263},null,"Other Depreciable"]
[{"$f":"ROW()","v":2264},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2265},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2266},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2267},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2268},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2269},null,"Total"]
[{"$f":"ROW()","v":2270},"Capex"]
[{"$f":"ROW()","v":2271},null,"Pipeline"]
[{"$f":"ROW()","v":2272},null,"Compression"]
[{"$f":"ROW()","v":2273},null,"Metering"]
[{"$f":"ROW()","v":2274},null,"Other Depreciable"]
[{"$f":"ROW()","v":2275},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2276},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2277},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280},null,"Total"]
[{"$f":"ROW()","v":2281},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2290},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2291},null,"Total"]
[{"$f":"ROW()","v":2292},"Depreciation"]
[{"$f":"ROW()","v":2293},null,"Pipeline"]
[{"$f":"ROW()","v":2294},null,"Compression"]
[{"$f":"ROW()","v":2295},null,"Metering"]
[{"$f":"ROW()","v":2296},null,"Other Depreciable"]
[{"$f":"ROW()","v":2297},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2298},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2299},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2301},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2302},null,"Total"]
[{"$f":"ROW()","v":2303},"Closing Value"]
[{"$f":"ROW()","v":2304},null,"Pipeline"]
[{"$f":"ROW()","v":2305},null,"Compression"]
[{"$f":"ROW()","v":2306},null,"Metering"]
[{"$f":"ROW()","v":2307},null,"Other Depreciable"]
[{"$f":"ROW()","v":2308},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2309},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2310},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2311},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2312},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2313},null,"Total"]
[{"$f":"ROW()","v":2314},"Over Depreciation"]
[{"$f":"ROW()","v":2315},null,"Pipeline"]
[{"$f":"ROW()","v":2316},null,"Compression"]
[{"$f":"ROW()","v":2317},null,"Metering"]
[{"$f":"ROW()","v":2318},null,"Other Depreciable"]
[{"$f":"ROW()","v":2319},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2320},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2321},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2322},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2323},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2324},null,"Total"]
[{"$f":"ROW()","v":2325}]

{"sheet":"frPipeline","index":9,"n_rows":2325,"n_cols":29,"rows_kept":2325,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Pipeline"]
["Asset",null,"Pipeline"]
["Ref.",{"$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},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$32& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H32","v":0.59411943042115911},{"$f":"Inputs!I32","v":0.6285888897203723},{"$f":"Inputs!J32","v":0.64821733182131314},{"$f":"Inputs!K32","v":0.66784577392225386},{"$f":"Inputs!L32","v":0.68364427610105993},{"$f":"Inputs!M32","v":0.70135774824093333},{"$f":"Inputs!N32","v":0.72098619034187394},{"$f":"Inputs!O32","v":0.74444457236494954},{"$f":"Inputs!P32","v":0.76646672691722451},{"$f":"Inputs!Q32","v":0.79471253384296858},{"$f":"Inputs!R32","v":0.81146852100230837},{"$f":"Inputs!S32","v":0.83301193306431653},{"$f":"Inputs!T32","v":0.85886402753872626},{"$f":"Inputs!U32","v":0.87779690189328741},{"$f":"Inputs!V32","v":0.90189328743545605},{"$f":"Inputs!W32","v":0.91738382099827875},{"$f":"Inputs!X32","v":0.93287435456110157},{"$f":"Inputs!Y32","v":0.946643717728055},{"$f":"Inputs!Z32","v":0.96471600688468151},{"$f":"Inputs!AA32","v":0.98192771084337338},{"$f":"Inputs!AB32","v":1},{"$f":"Inputs!AC32","v":1.0128999999999999}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$32&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H33","v":1.6831632644822279},{"$f":"Inputs!I33","v":1.5908648981130575},{"$f":"Inputs!J33","v":1.542692475053504},{"$f":"Inputs!K33","v":1.4973516926325767},{"$f":"Inputs!L33","v":1.4627490274666977},{"$f":"Inputs!M33","v":1.4258058779675389},{"$f":"Inputs!N33","v":1.3869891176775861},{"$f":"Inputs!O33","v":1.3432833512684532},{"$f":"Inputs!P33","v":1.3046880769659244},{"$f":"Inputs!Q33","v":1.2583166332665332},{"$f":"Inputs!R33","v":1.2323336939365457},{"$f":"Inputs!S33","v":1.200462994955428},{"$f":"Inputs!T33","v":1.1643286573146294},{"$f":"Inputs!U33","v":1.1392156862745098},{"$f":"Inputs!V33","v":1.1087786259541985},{"$f":"Inputs!W33","v":1.0900562851782365},{"$f":"Inputs!X33","v":1.0719557195571956},{"$f":"Inputs!Y33","v":1.0563636363636364},{"$f":"Inputs!Z33","v":1.0365744870651206},{"$f":"Inputs!AA33","v":1.0184049079754602},{"$f":"Inputs!AB33","v":1},{"$f":"Inputs!AC33","v":0.98726429065060728}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
["All Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP  Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":122},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2001 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2002 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2003 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2004 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2005 Capex"]
[{"$f":"ROW()","v":668},"Life"]
[{"$f":"ROW()","v":669},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,O669-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":670},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":671},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":672},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":673},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,O673-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,O674-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":675},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,O677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"Opening Value"]
[{"$f":"ROW()","v":680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M724","v":0},10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235]
[{"$f":"ROW()","v":681},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N680:N688)","v":0},{"$f":"SUM(O680:O688)","v":10.310327131890235},10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235]
[{"$f":"ROW()","v":690},"Capex"]
[{"$f":"ROW()","v":691},null,"Pipeline",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D691&\"-\"&$C$2,Asset_Splits!$A:$F,E691,FALSE)","v":1},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N691*$F691","v":10.310327131890235}]
[{"$f":"ROW()","v":692},null,"Compression"]
[{"$f":"ROW()","v":693},null,"Metering"]
[{"$f":"ROW()","v":694},null,"Other Depreciable"]
[{"$f":"ROW()","v":695},null,"Computers and Motor Vehicles",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D695&\"-\"&$C$2,Asset_Splits!$A:$F,E695,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N691*$F695","v":0}]
[{"$f":"ROW()","v":696},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D696&\"-\"&$C$2,Asset_Splits!$A:$F,E696,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N691*$F696","v":0}]
[{"$f":"ROW()","v":697},null,"SCADA , ECI And Comms",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D697&\"-\"&$C$2,Asset_Splits!$A:$F,E697,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N691*$F697","v":0}]
[{"$f":"ROW()","v":698},null,"Non-Depreciable"]
[{"$f":"ROW()","v":699},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":700},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N691:N699)","v":10.310327131890235}]
[{"$f":"ROW()","v":701},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":702},null,"Pipeline",{"$f":"D691","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D702&\"-\"&$C$2,Asset_Splits!$A:$F,E702,FALSE)","v":1}]
[{"$f":"ROW()","v":703},null,"Compression"]
[{"$f":"ROW()","v":704},null,"Metering"]
[{"$f":"ROW()","v":705},null,"Other Depreciable"]
[{"$f":"ROW()","v":706},null,"Computers and Motor Vehicles",{"$f":"D695","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D706&\"-\"&$C$2,Asset_Splits!$A:$F,E706,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O702*$F706","v":0},{"$f":"Asset_NoReclass!P702*$F706","v":0},{"$f":"Asset_NoReclass!Q702*$F706","v":0},{"$f":"Asset_NoReclass!R702*$F706","v":0},{"$f":"Asset_NoReclass!S702*$F706","v":0},{"$f":"Asset_NoReclass!T702*$F706","v":0},{"$f":"Asset_NoReclass!U702*$F706","v":0},{"$f":"Asset_NoReclass!V702*$F706","v":0},{"$f":"Asset_NoReclass!W702*$F706","v":0},{"$f":"Asset_NoReclass!X702*$F706","v":0},{"$f":"Asset_NoReclass!Y702*$F706","v":0},{"$f":"Asset_NoReclass!Z702*$F706","v":0},{"$f":"Asset_NoReclass!AA702*$F706","v":0},{"$f":"Asset_NoReclass!AB702*$F706","v":0},{"$f":"Asset_NoReclass!AC702*$F706","v":0}]
[{"$f":"ROW()","v":707},null,"Cathodic/Corrosion Protection","2005",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D707&\"-\"&$C$2,Asset_Splits!$A:$F,E707,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O702*$F707","v":0},{"$f":"Asset_NoReclass!P702*$F707","v":0},{"$f":"Asset_NoReclass!Q702*$F707","v":0},{"$f":"Asset_NoReclass!R702*$F707","v":0},{"$f":"Asset_NoReclass!S702*$F707","v":0},{"$f":"Asset_NoReclass!T702*$F707","v":0},{"$f":"Asset_NoReclass!U702*$F707","v":0},{"$f":"Asset_NoReclass!V702*$F707","v":0},{"$f":"Asset_NoReclass!W702*$F707","v":0},{"$f":"Asset_NoReclass!X702*$F707","v":0},{"$f":"Asset_NoReclass!Y702*$F707","v":0},{"$f":"Asset_NoReclass!Z702*$F707","v":0},{"$f":"Asset_NoReclass!AA702*$F707","v":0},{"$f":"Asset_NoReclass!AB702*$F707","v":0},{"$f":"Asset_NoReclass!AC702*$F707","v":0}]
[{"$f":"ROW()","v":708},null,"SCADA , ECI And Comms","2005",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D708&\"-\"&$C$2,Asset_Splits!$A:$F,E708,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O702*$F708","v":0},{"$f":"Asset_NoReclass!P702*$F708","v":0},{"$f":"Asset_NoReclass!Q702*$F708","v":0},{"$f":"Asset_NoReclass!R702*$F708","v":0},{"$f":"Asset_NoReclass!S702*$F708","v":0},{"$f":"Asset_NoReclass!T702*$F708","v":0},{"$f":"Asset_NoReclass!U702*$F708","v":0},{"$f":"Asset_NoReclass!V702*$F708","v":0},{"$f":"Asset_NoReclass!W702*$F708","v":0},{"$f":"Asset_NoReclass!X702*$F708","v":0},{"$f":"Asset_NoReclass!Y702*$F708","v":0},{"$f":"Asset_NoReclass!Z702*$F708","v":0},{"$f":"Asset_NoReclass!AA702*$F708","v":0},{"$f":"Asset_NoReclass!AB702*$F708","v":0},{"$f":"Asset_NoReclass!AC702*$F708","v":0}]
[{"$f":"ROW()","v":709},null,"Non-Depreciable"]
[{"$f":"ROW()","v":710},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":711},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O702:O710)","v":0},0,0,0,0,{"$f":"SUM(T702:T710)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},"Depreciation"]
[{"$f":"ROW()","v":713},null,"Pipeline"]
[{"$f":"ROW()","v":714},null,"Compression"]
[{"$f":"ROW()","v":715},null,"Metering"]
[{"$f":"ROW()","v":716},null,"Other Depreciable"]
[{"$f":"ROW()","v":717},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O673=0,0,MIN((O684/O673)*(O684>0),O684))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O674=0,0,MIN((O685/O674)*(O685>0),O685))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O675=0,0,MIN((O686/O675)*(O686>0),O686))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,"Non-Depreciable"]
[{"$f":"ROW()","v":721},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O713:O721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":723},"Closing Value"]
[{"$f":"ROW()","v":724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N680+N691+N702+N713","v":10.310327131890235},10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,{"$f":"(S680+S691+S702+S713-S735)*(S680+S691+S702+S713-S735>0)","v":10.310327131890235},{"$f":"T680+T691+T702+T713","v":10.310327131890235},10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,{"$f":"MAX(Y680+Y691+Y702+Y713,0)","v":10.310327131890235},10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235]
[{"$f":"ROW()","v":725},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S681+S692+S703+S714-S736)*(S681+S692+S703+S714-S736>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y681+Y692+Y703+Y714,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":726},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S682+S693+S704+S715-S737)*(S682+S693+S704+S715-S737>0)","v":0},0,0,0,0,{"$f":"X682+X693+X704+X715","v":0},{"$f":"MAX(Y682+Y693+Y704+Y715,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S683+S694+S705+S716-S738)*(S683+S694+S705+S716-S738>0)","v":0},0,0,0,0,{"$f":"X683+X694+X705+X716","v":0},{"$f":"MAX(Y683+Y694+Y705+Y716,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S684+S695+S706+S717-S739)*(S684+S695+S706+S717-S739>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y684+Y695+Y706+Y717,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":729},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":731},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y687+Y698+Y709+Y720,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":732},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S688+S699+S710+S721-S743)*(S688+S699+S710+S721-S743>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y688+Y699+Y710+Y721,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N724:N732)","v":10.310327131890235},{"$f":"SUM(O724:O732)","v":10.310327131890235},10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235,10.310327131890235]
[{"$f":"ROW()","v":734},"Over Depreciation"]
[{"$f":"ROW()","v":735},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S680+S691+S713)*(S680+S691+S713<0)","v":0}]
[{"$f":"ROW()","v":736},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S681+S692+S714)*(S681+S692+S714<0)","v":0}]
[{"$f":"ROW()","v":737},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S682+S693+S715)*(S682+S693+S715<0)","v":0}]
[{"$f":"ROW()","v":738},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S683+S694+S716)*(S683+S694+S716<0)","v":0}]
[{"$f":"ROW()","v":739},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S684+S695+S717)*(S684+S695+S717<0)","v":0}]
[{"$f":"ROW()","v":740},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":741},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S688+S699+S721)*(S688+S699+S721<0)","v":0}]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S735:S743)","v":0}]
[{"$f":"ROW()","v":745}]
["2006 Capex"]
[{"$f":"ROW()","v":747},"Life"]
[{"$f":"ROW()","v":748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,P748-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,P752-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,P753-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Non-Depreciable"]
[{"$f":"ROW()","v":756},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,P756-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":757}]
[{"$f":"ROW()","v":758},"Opening Value"]
[{"$f":"ROW()","v":759},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N803","v":0},308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054]
[{"$f":"ROW()","v":760},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O759:O767)","v":0},{"$f":"SUM(P759:P767)","v":308.79470604469054},308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054]
[{"$f":"ROW()","v":769},"Capex"]
[{"$f":"ROW()","v":770},null,"Pipeline",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D770&\"-\"&$C$2,Asset_Splits!$A:$F,E770,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F770","v":308.79470604469054}]
[{"$f":"ROW()","v":771},null,"Compression"]
[{"$f":"ROW()","v":772},null,"Metering"]
[{"$f":"ROW()","v":773},null,"Other Depreciable"]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D774&\"-\"&$C$2,Asset_Splits!$A:$F,E774,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D775&\"-\"&$C$2,Asset_Splits!$A:$F,E775,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D776&\"-\"&$C$2,Asset_Splits!$A:$F,E776,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F776","v":0}]
[{"$f":"ROW()","v":777},null,"Non-Depreciable"]
[{"$f":"ROW()","v":778},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":779},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O778)","v":308.79470604469054}]
[{"$f":"ROW()","v":780},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O779-Asset_NoReclass!O770)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":781},null,"Pipeline",{"$f":"D770","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D781&\"-\"&$C$2,Asset_Splits!$A:$F,E781,FALSE)","v":1}]
[{"$f":"ROW()","v":782},null,"Compression"]
[{"$f":"ROW()","v":783},null,"Metering"]
[{"$f":"ROW()","v":784},null,"Other Depreciable"]
[{"$f":"ROW()","v":785},null,"Computers and Motor Vehicles",{"$f":"D774","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D785&\"-\"&$C$2,Asset_Splits!$A:$F,E785,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P781*$F785","v":0},{"$f":"Asset_NoReclass!Q781*$F785","v":0},{"$f":"Asset_NoReclass!R781*$F785","v":0},{"$f":"Asset_NoReclass!S781*$F785","v":0},{"$f":"Asset_NoReclass!T781*$F785","v":0},{"$f":"Asset_NoReclass!U781*$F785","v":0},{"$f":"Asset_NoReclass!V781*$F785","v":0},{"$f":"Asset_NoReclass!W781*$F785","v":0},{"$f":"Asset_NoReclass!X781*$F785","v":0},{"$f":"Asset_NoReclass!Y781*$F785","v":0},{"$f":"Asset_NoReclass!Z781*$F785","v":0},{"$f":"Asset_NoReclass!AA781*$F785","v":0},{"$f":"Asset_NoReclass!AB781*$F785","v":0},{"$f":"Asset_NoReclass!AC781*$F785","v":0}]
[{"$f":"ROW()","v":786},null,"Cathodic/Corrosion Protection","2006",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D786&\"-\"&$C$2,Asset_Splits!$A:$F,E786,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P781*$F786","v":0},{"$f":"Asset_NoReclass!Q781*$F786","v":0},{"$f":"Asset_NoReclass!R781*$F786","v":0},{"$f":"Asset_NoReclass!S781*$F786","v":0},{"$f":"Asset_NoReclass!T781*$F786","v":0},{"$f":"Asset_NoReclass!U781*$F786","v":0},{"$f":"Asset_NoReclass!V781*$F786","v":0},{"$f":"Asset_NoReclass!W781*$F786","v":0},{"$f":"Asset_NoReclass!X781*$F786","v":0},{"$f":"Asset_NoReclass!Y781*$F786","v":0},{"$f":"Asset_NoReclass!Z781*$F786","v":0},{"$f":"Asset_NoReclass!AA781*$F786","v":0},{"$f":"Asset_NoReclass!AB781*$F786","v":0},{"$f":"Asset_NoReclass!AC781*$F786","v":0}]
[{"$f":"ROW()","v":787},null,"SCADA , ECI And Comms","2006",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D787&\"-\"&$C$2,Asset_Splits!$A:$F,E787,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P781*$F787","v":0},{"$f":"Asset_NoReclass!Q781*$F787","v":0},{"$f":"Asset_NoReclass!R781*$F787","v":0},{"$f":"Asset_NoReclass!S781*$F787","v":0},{"$f":"Asset_NoReclass!T781*$F787","v":0},{"$f":"Asset_NoReclass!U781*$F787","v":0},{"$f":"Asset_NoReclass!V781*$F787","v":0},{"$f":"Asset_NoReclass!W781*$F787","v":0},{"$f":"Asset_NoReclass!X781*$F787","v":0},{"$f":"Asset_NoReclass!Y781*$F787","v":0},{"$f":"Asset_NoReclass!Z781*$F787","v":0},{"$f":"Asset_NoReclass!AA781*$F787","v":0},{"$f":"Asset_NoReclass!AB781*$F787","v":0},{"$f":"Asset_NoReclass!AC781*$F787","v":0}]
[{"$f":"ROW()","v":788},null,"Non-Depreciable"]
[{"$f":"ROW()","v":789},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":790},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P781:P789)","v":0},0,0,0,0,0,{"$f":"SUM(V781:V789)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},"Depreciation"]
[{"$f":"ROW()","v":792},null,"Pipeline"]
[{"$f":"ROW()","v":793},null,"Compression"]
[{"$f":"ROW()","v":794},null,"Metering"]
[{"$f":"ROW()","v":795},null,"Other Depreciable"]
[{"$f":"ROW()","v":796},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P752=0,0,MIN((P763/P752)*(P763>0),P763))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P753=0,0,MIN((P764/P753)*(P764>0),P764))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P754=0,0,MIN((P765/P754)*(P765>0),P765))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":799},null,"Non-Depreciable"]
[{"$f":"ROW()","v":800},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":801},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P792:P800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},"Closing Value"]
[{"$f":"ROW()","v":803},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O759+O770+O781+O792","v":308.79470604469054},308.79470604469054,308.79470604469054,308.79470604469054,{"$f":"(S759+S770+S781+S792-S814)*(S759+S770+S781+S792-S814>0)","v":308.79470604469054},{"$f":"T759+T770+T781+T792","v":308.79470604469054},308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,{"$f":"MAX(Y759+Y770+Y781+Y792,0)","v":308.79470604469054},308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054]
[{"$f":"ROW()","v":804},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S760+S771+S782+S793-S815)*(S760+S771+S782+S793-S815>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y760+Y771+Y782+Y793,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":805},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S761+S772+S783+S794-S816)*(S761+S772+S783+S794-S816>0)","v":0},0,0,0,0,{"$f":"X761+X772+X783+X794","v":0},{"$f":"MAX(Y761+Y772+Y783+Y794,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":806},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S762+S773+S784+S795-S817)*(S762+S773+S784+S795-S817>0)","v":0},0,0,0,0,{"$f":"X762+X773+X784+X795","v":0},{"$f":"MAX(Y762+Y773+Y784+Y795,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":807},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S763+S774+S785+S796-S818)*(S763+S774+S785+S796-S818>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y763+Y774+Y785+Y796,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":808},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":809},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y766+Y777+Y788+Y799,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S767+S778+S789+S800-S822)*(S767+S778+S789+S800-S822>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y767+Y778+Y789+Y800,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O803:O811)","v":308.79470604469054},{"$f":"SUM(P803:P811)","v":308.79470604469054},308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054,308.79470604469054]
[{"$f":"ROW()","v":813},"Over Depreciation"]
[{"$f":"ROW()","v":814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S759+S770+S792)*(S759+S770+S792<0)","v":0}]
[{"$f":"ROW()","v":815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S760+S771+S793)*(S760+S771+S793<0)","v":0}]
[{"$f":"ROW()","v":816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S761+S772+S794)*(S761+S772+S794<0)","v":0}]
[{"$f":"ROW()","v":817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S762+S773+S795)*(S762+S773+S795<0)","v":0}]
[{"$f":"ROW()","v":818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S763+S774+S796)*(S763+S774+S796<0)","v":0}]
[{"$f":"ROW()","v":819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":821},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S766+S777+S799)*(S766+S777+S799<0)","v":0}]
[{"$f":"ROW()","v":822},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S767+S778+S800)*(S767+S778+S800<0)","v":0}]
[{"$f":"ROW()","v":823},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S814:S822)","v":0}]
[{"$f":"ROW()","v":824}]
["2007 Capex"]
[{"$f":"ROW()","v":826},"Life"]
[{"$f":"ROW()","v":827},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Q827-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":828},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":829},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":830},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":831},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Q831-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Q832-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":833},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":835},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Q835-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":836}]
[{"$f":"ROW()","v":837},"Opening Value"]
[{"$f":"ROW()","v":838},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O882","v":0},1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506]
[{"$f":"ROW()","v":839},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":841},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":842},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":844},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":846},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P838:P846)","v":0},{"$f":"SUM(Q838:Q846)","v":1.4956777114263506},1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506]
[{"$f":"ROW()","v":848},"Capex"]
[{"$f":"ROW()","v":849},null,"Pipeline",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D849&\"-\"&$C$2,Asset_Splits!$A:$F,E849,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P849*$F849","v":1.4956777114263506}]
[{"$f":"ROW()","v":850},null,"Compression"]
[{"$f":"ROW()","v":851},null,"Metering"]
[{"$f":"ROW()","v":852},null,"Other Depreciable"]
[{"$f":"ROW()","v":853},null,"Computers and Motor Vehicles",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D853&\"-\"&$C$2,Asset_Splits!$A:$F,E853,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P849*$F853","v":0}]
[{"$f":"ROW()","v":854},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D854&\"-\"&$C$2,Asset_Splits!$A:$F,E854,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P849*$F854","v":0}]
[{"$f":"ROW()","v":855},null,"SCADA , ECI And Comms",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D855&\"-\"&$C$2,Asset_Splits!$A:$F,E855,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P849*$F855","v":0}]
[{"$f":"ROW()","v":856},null,"Non-Depreciable"]
[{"$f":"ROW()","v":857},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":858},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P849:P857)","v":1.4956777114263506}]
[{"$f":"ROW()","v":859},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P858-Asset_NoReclass!P849)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":860},null,"Pipeline",{"$f":"D849","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D860&\"-\"&$C$2,Asset_Splits!$A:$F,E860,FALSE)","v":1}]
[{"$f":"ROW()","v":861},null,"Compression"]
[{"$f":"ROW()","v":862},null,"Metering"]
[{"$f":"ROW()","v":863},null,"Other Depreciable"]
[{"$f":"ROW()","v":864},null,"Computers and Motor Vehicles",{"$f":"D853","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D864&\"-\"&$C$2,Asset_Splits!$A:$F,E864,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q860*$F864","v":0},{"$f":"Asset_NoReclass!R860*$F864","v":0},{"$f":"Asset_NoReclass!S860*$F864","v":0},{"$f":"Asset_NoReclass!T860*$F864","v":0},{"$f":"Asset_NoReclass!U860*$F864","v":0},{"$f":"Asset_NoReclass!V860*$F864","v":0},{"$f":"Asset_NoReclass!W860*$F864","v":0},{"$f":"Asset_NoReclass!X860*$F864","v":0},{"$f":"Asset_NoReclass!Y860*$F864","v":0},{"$f":"Asset_NoReclass!Z860*$F864","v":0},{"$f":"Asset_NoReclass!AA860*$F864","v":0},{"$f":"Asset_NoReclass!AB860*$F864","v":0},{"$f":"Asset_NoReclass!AC860*$F864","v":0}]
[{"$f":"ROW()","v":865},null,"Cathodic/Corrosion Protection","2007",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D865&\"-\"&$C$2,Asset_Splits!$A:$F,E865,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q860*$F865","v":0},{"$f":"Asset_NoReclass!R860*$F865","v":0},{"$f":"Asset_NoReclass!S860*$F865","v":0},{"$f":"Asset_NoReclass!T860*$F865","v":0},{"$f":"Asset_NoReclass!U860*$F865","v":0},{"$f":"Asset_NoReclass!V860*$F865","v":0},{"$f":"Asset_NoReclass!W860*$F865","v":0},{"$f":"Asset_NoReclass!X860*$F865","v":0},{"$f":"Asset_NoReclass!Y860*$F865","v":0},{"$f":"Asset_NoReclass!Z860*$F865","v":0},{"$f":"Asset_NoReclass!AA860*$F865","v":0},{"$f":"Asset_NoReclass!AB860*$F865","v":0},{"$f":"Asset_NoReclass!AC860*$F865","v":0}]
[{"$f":"ROW()","v":866},null,"SCADA , ECI And Comms","2007",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D866&\"-\"&$C$2,Asset_Splits!$A:$F,E866,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q860*$F866","v":0},{"$f":"Asset_NoReclass!R860*$F866","v":0},{"$f":"Asset_NoReclass!S860*$F866","v":0},{"$f":"Asset_NoReclass!T860*$F866","v":0},{"$f":"Asset_NoReclass!U860*$F866","v":0},{"$f":"Asset_NoReclass!V860*$F866","v":0},{"$f":"Asset_NoReclass!W860*$F866","v":0},{"$f":"Asset_NoReclass!X860*$F866","v":0},{"$f":"Asset_NoReclass!Y860*$F866","v":0},{"$f":"Asset_NoReclass!Z860*$F866","v":0},{"$f":"Asset_NoReclass!AA860*$F866","v":0},{"$f":"Asset_NoReclass!AB860*$F866","v":0},{"$f":"Asset_NoReclass!AC860*$F866","v":0}]
[{"$f":"ROW()","v":867},null,"Non-Depreciable"]
[{"$f":"ROW()","v":868},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":869},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q860:Q868)","v":0},0,0,0,0,0,{"$f":"SUM(W860:W868)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":870},"Depreciation"]
[{"$f":"ROW()","v":871},null,"Pipeline"]
[{"$f":"ROW()","v":872},null,"Compression"]
[{"$f":"ROW()","v":873},null,"Metering"]
[{"$f":"ROW()","v":874},null,"Other Depreciable"]
[{"$f":"ROW()","v":875},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q831=0,0,MIN((Q842/Q831)*(Q842>0),Q842))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q832=0,0,MIN((Q843/Q832)*(Q843>0),Q843))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q833=0,0,MIN((Q844/Q833)*(Q844>0),Q844))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,"Non-Depreciable"]
[{"$f":"ROW()","v":879},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":880},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q871:Q879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},"Closing Value"]
[{"$f":"ROW()","v":882},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P838+P849+P860+P871","v":1.4956777114263506},1.4956777114263506,1.4956777114263506,{"$f":"(S838+S849+S860+S871-S893)*(S838+S849+S860+S871-S893>0)","v":1.4956777114263506},{"$f":"T838+T849+T860+T871","v":1.4956777114263506},1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,{"$f":"MAX(Y838+Y849+Y860+Y871,0)","v":1.4956777114263506},1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506]
[{"$f":"ROW()","v":883},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S839+S850+S861+S872-S894)*(S839+S850+S861+S872-S894>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y839+Y850+Y861+Y872,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":884},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S840+S851+S862+S873-S895)*(S840+S851+S862+S873-S895>0)","v":0},0,0,0,0,{"$f":"X840+X851+X862+X873","v":0},{"$f":"MAX(Y840+Y851+Y862+Y873,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S841+S852+S863+S874-S896)*(S841+S852+S863+S874-S896>0)","v":0},0,0,0,0,{"$f":"X841+X852+X863+X874","v":0},{"$f":"MAX(Y841+Y852+Y863+Y874,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":886},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S842+S853+S864+S875-S897)*(S842+S853+S864+S875-S897>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y842+Y853+Y864+Y875,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":887},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":888},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y845+Y856+Y867+Y878,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S846+S857+S868+S879-S901)*(S846+S857+S868+S879-S901>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y846+Y857+Y868+Y879,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P882:P890)","v":1.4956777114263506},{"$f":"SUM(Q882:Q890)","v":1.4956777114263506},1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506,1.4956777114263506]
[{"$f":"ROW()","v":892},"Over Depreciation"]
[{"$f":"ROW()","v":893},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S838+S849+S871)*(S838+S849+S871<0)","v":0}]
[{"$f":"ROW()","v":894},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S839+S850+S872)*(S839+S850+S872<0)","v":0}]
[{"$f":"ROW()","v":895},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S840+S851+S873)*(S840+S851+S873<0)","v":0}]
[{"$f":"ROW()","v":896},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S841+S852+S874)*(S841+S852+S874<0)","v":0}]
[{"$f":"ROW()","v":897},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S842+S853+S875)*(S842+S853+S875<0)","v":0}]
[{"$f":"ROW()","v":898},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":899},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":900},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S845+S856+S878)*(S845+S856+S878<0)","v":0}]
[{"$f":"ROW()","v":901},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S846+S857+S879)*(S846+S857+S879<0)","v":0}]
[{"$f":"ROW()","v":902},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S893:S901)","v":0}]
[{"$f":"ROW()","v":903}]
["2008 Capex"]
[{"$f":"ROW()","v":905},"Life"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,R906-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,R910-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,R911-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":913},null,"Non-Depreciable"]
[{"$f":"ROW()","v":914},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,R914-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":915}]
[{"$f":"ROW()","v":916},"Opening Value"]
[{"$f":"ROW()","v":917},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P961","v":0},620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505]
[{"$f":"ROW()","v":918},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":919},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":921},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.10088101871543087,9.4155617467735472E-2,8.7430216220040075E-2,8.0704814972344691E-2,7.3979413724649307E-2,6.7254012476953909E-2,6.0528611229258518E-2,5.3803209981563127E-2,4.7077808733867736E-2,4.0352407486172345E-2,3.3627006238476954E-2,2.6901604990781564E-2]
[{"$f":"ROW()","v":923},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q917:Q925)","v":0},{"$f":"SUM(R917:R925)","v":621.03179970422048},621.02507430297283,621.01834890172506,621.01162350047741,621.00489809922965,620.998172697982,620.99144729673435,620.98472189548659,620.97799649423894,620.97127109299117,620.96454569174352,620.95782029049587]
[{"$f":"ROW()","v":927},"Capex"]
[{"$f":"ROW()","v":928},null,"Pipeline",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D928&\"-\"&$C$2,Asset_Splits!$A:$F,E928,FALSE)","v":0.99983755901265692},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q928*$F928","v":620.93091868550505}]
[{"$f":"ROW()","v":929},null,"Compression"]
[{"$f":"ROW()","v":930},null,"Metering"]
[{"$f":"ROW()","v":931},null,"Other Depreciable"]
[{"$f":"ROW()","v":932},null,"Computers and Motor Vehicles",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D932&\"-\"&$C$2,Asset_Splits!$A:$F,E932,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q928*$F932","v":0}]
[{"$f":"ROW()","v":933},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D933&\"-\"&$C$2,Asset_Splits!$A:$F,E933,FALSE)","v":1.6244098734312411E-4},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q928*$F933","v":0.10088101871543087}]
[{"$f":"ROW()","v":934},null,"SCADA , ECI And Comms",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D934&\"-\"&$C$2,Asset_Splits!$A:$F,E934,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q928*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Non-Depreciable"]
[{"$f":"ROW()","v":936},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q928:Q936)","v":621.03179970422048}]
[{"$f":"ROW()","v":938},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q937-Asset_NoReclass!Q928)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":939},null,"Pipeline",{"$f":"D928","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D939&\"-\"&$C$2,Asset_Splits!$A:$F,E939,FALSE)","v":1}]
[{"$f":"ROW()","v":940},null,"Compression"]
[{"$f":"ROW()","v":941},null,"Metering"]
[{"$f":"ROW()","v":942},null,"Other Depreciable"]
[{"$f":"ROW()","v":943},null,"Computers and Motor Vehicles",{"$f":"D932","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D943&\"-\"&$C$2,Asset_Splits!$A:$F,E943,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R939*$F943","v":0},{"$f":"Asset_NoReclass!S939*$F943","v":0},{"$f":"Asset_NoReclass!T939*$F943","v":0},{"$f":"Asset_NoReclass!U939*$F943","v":0},{"$f":"Asset_NoReclass!V939*$F943","v":0},{"$f":"Asset_NoReclass!W939*$F943","v":0},{"$f":"Asset_NoReclass!X939*$F943","v":0},{"$f":"Asset_NoReclass!Y939*$F943","v":0},{"$f":"Asset_NoReclass!Z939*$F943","v":0},{"$f":"Asset_NoReclass!AA939*$F943","v":0},{"$f":"Asset_NoReclass!AB939*$F943","v":0},{"$f":"Asset_NoReclass!AC939*$F943","v":0}]
[{"$f":"ROW()","v":944},null,"Cathodic/Corrosion Protection","2008",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D944&\"-\"&$C$2,Asset_Splits!$A:$F,E944,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R939*$F944","v":0},{"$f":"Asset_NoReclass!S939*$F944","v":0},{"$f":"Asset_NoReclass!T939*$F944","v":0},{"$f":"Asset_NoReclass!U939*$F944","v":0},{"$f":"Asset_NoReclass!V939*$F944","v":0},{"$f":"Asset_NoReclass!W939*$F944","v":0},{"$f":"Asset_NoReclass!X939*$F944","v":0},{"$f":"Asset_NoReclass!Y939*$F944","v":0},{"$f":"Asset_NoReclass!Z939*$F944","v":0},{"$f":"Asset_NoReclass!AA939*$F944","v":0},{"$f":"Asset_NoReclass!AB939*$F944","v":0},{"$f":"Asset_NoReclass!AC939*$F944","v":0}]
[{"$f":"ROW()","v":945},null,"SCADA , ECI And Comms","2008",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D945&\"-\"&$C$2,Asset_Splits!$A:$F,E945,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R939*$F945","v":0},{"$f":"Asset_NoReclass!S939*$F945","v":0},{"$f":"Asset_NoReclass!T939*$F945","v":0},{"$f":"Asset_NoReclass!U939*$F945","v":0},{"$f":"Asset_NoReclass!V939*$F945","v":0},{"$f":"Asset_NoReclass!W939*$F945","v":0},{"$f":"Asset_NoReclass!X939*$F945","v":0},{"$f":"Asset_NoReclass!Y939*$F945","v":0},{"$f":"Asset_NoReclass!Z939*$F945","v":0},{"$f":"Asset_NoReclass!AA939*$F945","v":0},{"$f":"Asset_NoReclass!AB939*$F945","v":0},{"$f":"Asset_NoReclass!AC939*$F945","v":0}]
[{"$f":"ROW()","v":946},null,"Non-Depreciable"]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R939:R947)","v":0},0,0,0,0,0,{"$f":"SUM(X939:X947)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":949},"Depreciation"]
[{"$f":"ROW()","v":950},null,"Pipeline"]
[{"$f":"ROW()","v":951},null,"Compression"]
[{"$f":"ROW()","v":952},null,"Metering"]
[{"$f":"ROW()","v":953},null,"Other Depreciable"]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R910=0,0,MIN((R921/R910)*(R921>0),R921))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R911=0,0,MIN((R922/R911)*(R922>0),R922))","v":-6.7254012476953918E-3},-6.7254012476953909E-3,-6.72540124769539E-3,-6.7254012476953909E-3,-6.7254012476953918E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R912=0,0,MIN((R923/R912)*(R923>0),R923))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Non-Depreciable"]
[{"$f":"ROW()","v":958},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":959},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R950:R958)","v":-6.7254012476953918E-3},-6.7254012476953909E-3,-6.72540124769539E-3,-6.7254012476953909E-3,-6.7254012476953918E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3]
[{"$f":"ROW()","v":960},"Closing Value"]
[{"$f":"ROW()","v":961},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q917+Q928+Q939+Q950","v":620.93091868550505},620.93091868550505,{"$f":"(S917+S928+S939+S950-S972)*(S917+S928+S939+S950-S972>0)","v":620.93091868550505},{"$f":"T917+T928+T939+T950","v":620.93091868550505},620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505,{"$f":"MAX(Y917+Y928+Y939+Y950,0)","v":620.93091868550505},620.93091868550505,620.93091868550505,620.93091868550505,620.93091868550505]
[{"$f":"ROW()","v":962},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S918+S929+S940+S951-S973)*(S918+S929+S940+S951-S973>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y918+Y929+Y940+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":963},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S919+S930+S941+S952-S974)*(S919+S930+S941+S952-S974>0)","v":0},0,0,0,0,{"$f":"X919+X930+X941+X952","v":0},{"$f":"MAX(Y919+Y930+Y941+Y952,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S920+S931+S942+S953-S975)*(S920+S931+S942+S953-S975>0)","v":0},0,0,0,0,{"$f":"X920+X931+X942+X953","v":0},{"$f":"MAX(Y920+Y931+Y942+Y953,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":965},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S921+S932+S943+S954-S976)*(S921+S932+S943+S954-S976>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y921+Y932+Y943+Y954,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":966},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0.10088101871543087,9.4155617467735472E-2,8.7430216220040075E-2,8.0704814972344691E-2,7.3979413724649307E-2,6.7254012476953909E-2,6.0528611229258518E-2,5.3803209981563127E-2,4.7077808733867736E-2,4.0352407486172345E-2,3.3627006238476954E-2,2.6901604990781564E-2,2.0176203743086173E-2]
[{"$f":"ROW()","v":967},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":968},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q924+Q935+Q946+Q957","v":0},{"$f":"R924+R935+R946+R957","v":0},0,0,0,0,0,0,{"$f":"MAX(Y924+Y935+Y946+Y957,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":969},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q925+Q936+Q947+Q958","v":0},{"$f":"R925+R936+R947+R958","v":0},{"$f":"(S925+S936+S947+S958-S980)*(S925+S936+S947+S958-S980>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y925+Y936+Y947+Y958,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":970},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q961:Q969)","v":621.03179970422048},{"$f":"SUM(R961:R969)","v":621.02507430297283},621.01834890172506,621.01162350047741,621.00489809922965,620.998172697982,620.99144729673435,620.98472189548659,620.97799649423894,620.97127109299117,620.96454569174352,620.95782029049587,620.95109488924811]
[{"$f":"ROW()","v":971},"Over Depreciation"]
[{"$f":"ROW()","v":972},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S917+S928+S950)*(S917+S928+S950<0)","v":0}]
[{"$f":"ROW()","v":973},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S918+S929+S951)*(S918+S929+S951<0)","v":0}]
[{"$f":"ROW()","v":974},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S919+S930+S952)*(S919+S930+S952<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S920+S931+S953)*(S920+S931+S953<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S921+S932+S954)*(S921+S932+S954<0)","v":0}]
[{"$f":"ROW()","v":977},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":978},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":979},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S924+S935+S957)*(S924+S935+S957<0)","v":0}]
[{"$f":"ROW()","v":980},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S925+S936+S958)*(S925+S936+S958<0)","v":0}]
[{"$f":"ROW()","v":981},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S972:S980)","v":0}]
[{"$f":"ROW()","v":982}]
["2009 Capex"]
[{"$f":"ROW()","v":984},"Life"]
[{"$f":"ROW()","v":985},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,S985-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":986},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":987},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":988},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":989},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,S989-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,S990-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":991},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":992},null,"Non-Depreciable"]
[{"$f":"ROW()","v":993},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,S993-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":994}]
[{"$f":"ROW()","v":995},"Opening Value"]
[{"$f":"ROW()","v":996},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1040","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R996:R1004)","v":0},{"$f":"SUM(S996:S1004)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1006},"Capex"]
[{"$f":"ROW()","v":1007},null,"Pipeline",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1007&\"-\"&$C$2,Asset_Splits!$A:$F,E1007,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1007*$F1007","v":0}]
[{"$f":"ROW()","v":1008},null,"Compression"]
[{"$f":"ROW()","v":1009},null,"Metering"]
[{"$f":"ROW()","v":1010},null,"Other Depreciable"]
[{"$f":"ROW()","v":1011},null,"Computers and Motor Vehicles",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1011&\"-\"&$C$2,Asset_Splits!$A:$F,E1011,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1007*$F1011","v":0}]
[{"$f":"ROW()","v":1012},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1012&\"-\"&$C$2,Asset_Splits!$A:$F,E1012,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1007*$F1012","v":0}]
[{"$f":"ROW()","v":1013},null,"SCADA , ECI And Comms",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1013&\"-\"&$C$2,Asset_Splits!$A:$F,E1013,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1007*$F1013","v":0}]
[{"$f":"ROW()","v":1014},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1015},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1016},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1007:R1015)","v":0}]
[{"$f":"ROW()","v":1017},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1016-Asset_NoReclass!R1007)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1018},null,"Pipeline",{"$f":"D1007","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1018&\"-\"&$C$2,Asset_Splits!$A:$F,E1018,FALSE)","v":1}]
[{"$f":"ROW()","v":1019},null,"Compression"]
[{"$f":"ROW()","v":1020},null,"Metering"]
[{"$f":"ROW()","v":1021},null,"Other Depreciable"]
[{"$f":"ROW()","v":1022},null,"Computers and Motor Vehicles",{"$f":"D1011","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$C$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1018*$F1022","v":0},{"$f":"Asset_NoReclass!T1018*$F1022","v":0},{"$f":"Asset_NoReclass!U1018*$F1022","v":0},{"$f":"Asset_NoReclass!V1018*$F1022","v":0},{"$f":"Asset_NoReclass!W1018*$F1022","v":0},{"$f":"Asset_NoReclass!X1018*$F1022","v":0},{"$f":"Asset_NoReclass!Y1018*$F1022","v":0},{"$f":"Asset_NoReclass!Z1018*$F1022","v":0},{"$f":"Asset_NoReclass!AA1018*$F1022","v":0},{"$f":"Asset_NoReclass!AB1018*$F1022","v":0},{"$f":"Asset_NoReclass!AC1018*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Cathodic/Corrosion Protection","2009",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1023&\"-\"&$C$2,Asset_Splits!$A:$F,E1023,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1018*$F1023","v":0},{"$f":"Asset_NoReclass!T1018*$F1023","v":0},{"$f":"Asset_NoReclass!U1018*$F1023","v":0},{"$f":"Asset_NoReclass!V1018*$F1023","v":0},{"$f":"Asset_NoReclass!W1018*$F1023","v":0},{"$f":"Asset_NoReclass!X1018*$F1023","v":0},{"$f":"Asset_NoReclass!Y1018*$F1023","v":0},{"$f":"Asset_NoReclass!Z1018*$F1023","v":0},{"$f":"Asset_NoReclass!AA1018*$F1023","v":0},{"$f":"Asset_NoReclass!AB1018*$F1023","v":0},{"$f":"Asset_NoReclass!AC1018*$F1023","v":0}]
[{"$f":"ROW()","v":1024},null,"SCADA , ECI And Comms","2009",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1024&\"-\"&$C$2,Asset_Splits!$A:$F,E1024,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1018*$F1024","v":0},{"$f":"Asset_NoReclass!T1018*$F1024","v":0},{"$f":"Asset_NoReclass!U1018*$F1024","v":0},{"$f":"Asset_NoReclass!V1018*$F1024","v":0},{"$f":"Asset_NoReclass!W1018*$F1024","v":0},{"$f":"Asset_NoReclass!X1018*$F1024","v":0},{"$f":"Asset_NoReclass!Y1018*$F1024","v":0},{"$f":"Asset_NoReclass!Z1018*$F1024","v":0},{"$f":"Asset_NoReclass!AA1018*$F1024","v":0},{"$f":"Asset_NoReclass!AB1018*$F1024","v":0},{"$f":"Asset_NoReclass!AC1018*$F1024","v":0}]
[{"$f":"ROW()","v":1025},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1026},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1027},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1018:S1026)","v":0},0,0,0,0,0,{"$f":"SUM(Y1018:Y1026)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1028},"Depreciation"]
[{"$f":"ROW()","v":1029},null,"Pipeline"]
[{"$f":"ROW()","v":1030},null,"Compression"]
[{"$f":"ROW()","v":1031},null,"Metering"]
[{"$f":"ROW()","v":1032},null,"Other Depreciable"]
[{"$f":"ROW()","v":1033},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S989=0,0,MIN((S1000/S989)*(S1000>0),S1000))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1034},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S990=0,0,MIN((S1001/S990)*(S1001>0),S1001))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1035},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S991=0,0,MIN((S1002/S991)*(S1002>0),S1002))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1029:S1037)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R996+R1007+R1018+R1029)","v":0},{"$f":"(S996+S1007+S1018+S1029-S1051)*(S996+S1007+S1018+S1029-S1051>0)","v":0},{"$f":"T996+T1007+T1018+T1029","v":0},0,0,0,0,{"$f":"MAX(Y996+Y1007+Y1018+Y1029,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R997+R1008+R1019+R1030)","v":0},{"$f":"(S997+S1008+S1019+S1030-S1052)*(S997+S1008+S1019+S1030-S1052>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y997+Y1008+Y1019+Y1030,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R998+R1009+R1020+R1031)","v":0},{"$f":"(S998+S1009+S1020+S1031-S1053)*(S998+S1009+S1020+S1031-S1053>0)","v":0},0,0,0,0,{"$f":"X998+X1009+X1020+X1031","v":0},{"$f":"MAX(Y998+Y1009+Y1020+Y1031,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R999+R1010+R1021+R1032)","v":0},{"$f":"(S999+S1010+S1021+S1032-S1054)*(S999+S1010+S1021+S1032-S1054>0)","v":0},0,0,0,0,{"$f":"X999+X1010+X1021+X1032","v":0},{"$f":"MAX(Y999+Y1010+Y1021+Y1032,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1000+R1011+R1022+R1033)","v":0},{"$f":"(S1000+S1011+S1022+S1033-S1055)*(S1000+S1011+S1022+S1033-S1055>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1000+Y1011+Y1022+Y1033,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1003+R1014+R1025+R1036)","v":0},0,0,0,0,0,0,{"$f":"MAX(Y1003+Y1014+Y1025+Y1036,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1004+R1015+R1026+R1037)","v":0},{"$f":"(S1004+S1015+S1026+S1037-S1059)*(S1004+S1015+S1026+S1037-S1059>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1004+Y1015+Y1026+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1040:R1048)","v":0},{"$f":"SUM(S1040:S1048)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1050},"Over Depreciation"]
[{"$f":"ROW()","v":1051},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S996+S1007+S1029)*(S996+S1007+S1029<0)","v":0}]
[{"$f":"ROW()","v":1052},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S997+S1008+S1030)*(S997+S1008+S1030<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S998+S1009+S1031)*(S998+S1009+S1031<0)","v":0}]
[{"$f":"ROW()","v":1054},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S999+S1010+S1032)*(S999+S1010+S1032<0)","v":0}]
[{"$f":"ROW()","v":1055},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1011+S1033)*(S1000+S1011+S1033<0)","v":0}]
[{"$f":"ROW()","v":1056},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1003+S1014+S1036)*(S1003+S1014+S1036<0)","v":0}]
[{"$f":"ROW()","v":1059},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1004+S1015+S1037)*(S1004+S1015+S1037<0)","v":0}]
[{"$f":"ROW()","v":1060},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1051:S1059)","v":0}]
[{"$f":"ROW()","v":1061}]
["2010 Capex"]
[{"$f":"ROW()","v":1063},"Life"]
[{"$f":"ROW()","v":1064},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,T1064-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1065},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1066},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1067},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1068},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,T1068-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,T1069-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1070},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1071},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1072},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,T1072-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1073}]
[{"$f":"ROW()","v":1074},"Opening Value"]
[{"$f":"ROW()","v":1075},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1119","v":0},571.54093462817241,571.54093462817241,571.54093462817241,571.54093462817241,571.54093462817241,571.54093462817241,571.54093462817241,571.54093462817241,571.54093462817241,571.54093462817241]
[{"$f":"ROW()","v":1076},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1078},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.637794309880455,15.52860802255509,14.419421735229728,13.310235447904365,12.201049160579,11.091862873253636,9.9826765859282727,8.8734902986029098,7.7643040112775461,6.6551177239521824]
[{"$f":"ROW()","v":1081},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1075:S1083)","v":0},{"$f":"SUM(T1075:T1083)","v":588.17872893805281},587.0695426507275,585.96035636340218,584.85117007607676,583.74198378875144,582.63279750142601,581.5236112141007,580.41442492677527,579.30523863944995,578.19605235212464]
[{"$f":"ROW()","v":1085},"Capex"]
[{"$f":"ROW()","v":1086},null,"Pipeline",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1086&\"-\"&$C$2,Asset_Splits!$A:$F,E1086,FALSE)","v":0.97171302957534744},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1086*$F1086","v":571.54093462817241}]
[{"$f":"ROW()","v":1087},null,"Compression"]
[{"$f":"ROW()","v":1088},null,"Metering"]
[{"$f":"ROW()","v":1089},null,"Other Depreciable"]
[{"$f":"ROW()","v":1090},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1090&\"-\"&$C$2,Asset_Splits!$A:$F,E1090,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1086*$F1090","v":0}]
[{"$f":"ROW()","v":1091},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1091&\"-\"&$C$2,Asset_Splits!$A:$F,E1091,FALSE)","v":2.8286970424652592E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1086*$F1091","v":16.637794309880455}]
[{"$f":"ROW()","v":1092},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1092&\"-\"&$C$2,Asset_Splits!$A:$F,E1092,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1086*$F1092","v":0}]
[{"$f":"ROW()","v":1093},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1094},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1095},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1086:S1094)","v":588.17872893805281}]
[{"$f":"ROW()","v":1096},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1095-Asset_NoReclass!S1086)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1097},null,"Pipeline",{"$f":"D1086","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1097&\"-\"&$C$2,Asset_Splits!$A:$F,E1097,FALSE)","v":0.97171302957534744}]
[{"$f":"ROW()","v":1098},null,"Compression"]
[{"$f":"ROW()","v":1099},null,"Metering"]
[{"$f":"ROW()","v":1100},null,"Other Depreciable"]
[{"$f":"ROW()","v":1101},null,"Computers and Motor Vehicles",{"$f":"D1090","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1101&\"-\"&$C$2,Asset_Splits!$A:$F,E1101,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1097*$F1101","v":0},{"$f":"Asset_NoReclass!U1097*$F1101","v":0},{"$f":"Asset_NoReclass!V1097*$F1101","v":0},{"$f":"Asset_NoReclass!W1097*$F1101","v":0},{"$f":"Asset_NoReclass!X1097*$F1101","v":0},{"$f":"Asset_NoReclass!Y1097*$F1101","v":0},{"$f":"Asset_NoReclass!Z1097*$F1101","v":0},{"$f":"Asset_NoReclass!AA1097*$F1101","v":0},{"$f":"Asset_NoReclass!AB1097*$F1101","v":0},{"$f":"Asset_NoReclass!AC1097*$F1101","v":0}]
[{"$f":"ROW()","v":1102},null,"Cathodic/Corrosion Protection","2010",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1102&\"-\"&$C$2,Asset_Splits!$A:$F,E1102,FALSE)","v":2.8286970424652592E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1097*$F1102","v":0},{"$f":"Asset_NoReclass!U1097*$F1102","v":0},{"$f":"Asset_NoReclass!V1097*$F1102","v":0},{"$f":"Asset_NoReclass!W1097*$F1102","v":0},{"$f":"Asset_NoReclass!X1097*$F1102","v":0},{"$f":"Asset_NoReclass!Y1097*$F1102","v":0},{"$f":"Asset_NoReclass!Z1097*$F1102","v":0},{"$f":"Asset_NoReclass!AA1097*$F1102","v":0},{"$f":"Asset_NoReclass!AB1097*$F1102","v":0},{"$f":"Asset_NoReclass!AC1097*$F1102","v":0}]
[{"$f":"ROW()","v":1103},null,"SCADA , ECI And Comms","2010",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1103&\"-\"&$C$2,Asset_Splits!$A:$F,E1103,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1097*$F1103","v":0},{"$f":"Asset_NoReclass!U1097*$F1103","v":0},{"$f":"Asset_NoReclass!V1097*$F1103","v":0},{"$f":"Asset_NoReclass!W1097*$F1103","v":0},{"$f":"Asset_NoReclass!X1097*$F1103","v":0},{"$f":"Asset_NoReclass!Y1097*$F1103","v":0},{"$f":"Asset_NoReclass!Z1097*$F1103","v":0},{"$f":"Asset_NoReclass!AA1097*$F1103","v":0},{"$f":"Asset_NoReclass!AB1097*$F1103","v":0},{"$f":"Asset_NoReclass!AC1097*$F1103","v":0}]
[{"$f":"ROW()","v":1104},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1105},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1106},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1097:T1105)","v":0},0,0,0,0,0,{"$f":"SUM(Z1097:Z1105)","v":0},0,0,0]
[{"$f":"ROW()","v":1107},"Depreciation"]
[{"$f":"ROW()","v":1108},null,"Pipeline"]
[{"$f":"ROW()","v":1109},null,"Compression"]
[{"$f":"ROW()","v":1110},null,"Metering"]
[{"$f":"ROW()","v":1111},null,"Other Depreciable"]
[{"$f":"ROW()","v":1112},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1068=0,0,MIN((T1079/T1068)*(T1079>0),T1079))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1069=0,0,MIN((T1080/T1069)*(T1080>0),T1080))","v":-1.1091862873253637},-1.1091862873253635,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253635,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637]
[{"$f":"ROW()","v":1114},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1070=0,0,MIN((T1081/T1070)*(T1081>0),T1081))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1116},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1117},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1108:T1116)","v":-1.1091862873253637},-1.1091862873253635,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253635,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637]
[{"$f":"ROW()","v":1118},"Closing Value"]
[{"$f":"ROW()","v":1119},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1075+S1086+S1097+S1108)","v":571.54093462817241},{"$f":"T1075+T1086+T1097+T1108","v":571.54093462817241},571.54093462817241,571.54093462817241,571.54093462817241,571.54093462817241,{"$f":"MAX(Y1075+Y1086+Y1097+Y1108,0)","v":571.54093462817241},571.54093462817241,571.54093462817241,571.54093462817241,571.54093462817241]
[{"$f":"ROW()","v":1120},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1076+S1087+S1098+S1109)","v":0},0,0,0,0,0,{"$f":"MAX(Y1076+Y1087+Y1098+Y1109,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1077+S1088+S1099+S1110)","v":0},0,0,0,0,{"$f":"X1077+X1088+X1099+X1110","v":0},{"$f":"MAX(Y1077+Y1088+Y1099+Y1110,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1078+S1089+S1100+S1111)","v":0},0,0,0,0,{"$f":"X1078+X1089+X1100+X1111","v":0},{"$f":"MAX(Y1078+Y1089+Y1100+Y1111,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1079+S1090+S1101+S1112)","v":0},0,0,0,0,0,{"$f":"MAX(Y1079+Y1090+Y1101+Y1112,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.637794309880455,15.52860802255509,14.419421735229728,13.310235447904365,12.201049160579,11.091862873253636,9.9826765859282727,8.8734902986029098,7.7643040112775461,6.6551177239521824,5.5459314366268186]
[{"$f":"ROW()","v":1125},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1126},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1082+S1093+S1104+S1115)","v":0},0,0,0,0,0,{"$f":"MAX(Y1082+Y1093+Y1104+Y1115,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1083+S1094+S1105+S1116)","v":0},0,0,0,0,0,{"$f":"MAX(Y1083+Y1094+Y1105+Y1116,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1119:S1127)","v":588.17872893805281},{"$f":"SUM(T1119:T1127)","v":587.0695426507275},585.96035636340218,584.85117007607676,583.74198378875144,582.63279750142601,581.5236112141007,580.41442492677527,579.30523863944995,578.19605235212464,577.08686606479921]
[{"$f":"ROW()","v":1129},"Over Depreciation"]
[{"$f":"ROW()","v":1130},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1075+S1086+S1108)*(S1075+S1086+S1108<0)","v":0}]
[{"$f":"ROW()","v":1131},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1076+S1087+S1109)*(S1076+S1087+S1109<0)","v":0}]
[{"$f":"ROW()","v":1132},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1077+S1088+S1110)*(S1077+S1088+S1110<0)","v":0}]
[{"$f":"ROW()","v":1133},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1089+S1111)*(S1078+S1089+S1111<0)","v":0}]
[{"$f":"ROW()","v":1134},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1079+S1090+S1112)*(S1079+S1090+S1112<0)","v":0}]
[{"$f":"ROW()","v":1135},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1136},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1137},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1138},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1083+S1094+S1116)*(S1083+S1094+S1116<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1130:S1138)","v":0}]
[{"$f":"ROW()","v":1140}]
["2011 Capex"]
[{"$f":"ROW()","v":1142},"Life"]
[{"$f":"ROW()","v":1143},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,U1143-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1144},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1145},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1146},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1147},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,U1147-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1148},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,U1148-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1149},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,U1151-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1152}]
[{"$f":"ROW()","v":1153},"Opening Value"]
[{"$f":"ROW()","v":1154},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},{"$f":"T1198","v":31.083646567310453},31.083646567310453,31.083646567310453,31.083646567310453,31.083646567310453,31.083646567310453,31.083646567310453,31.083646567310453,31.083646567310453]
[{"$f":"ROW()","v":1155},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1199","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1200","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1201","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1202","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.156168197062655,16.01242365059181,14.868679104120966,13.724934557650123,12.581190011179279,11.437445464708436,10.293700918237592,9.1499563717667485,8.0062118252959049]
[{"$f":"ROW()","v":1160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4528703177002891,4.9075832859302597,4.3622962541602313,3.8170092223902023,3.2717221906201734,2.7264351588501445,2.1811481270801156,1.6358610953100867,1.0905740635400578]
[{"$f":"ROW()","v":1161},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1154:T1162)","v":0},{"$f":"SUM(U1154:U1162)","v":53.692685082073396},52.003653503832524,50.314621925591652,48.62559034735078,46.936558769109908,45.247527190869029,43.558495612628157,41.869464034387285,40.18043245614642]
[{"$f":"ROW()","v":1164},"Capex"]
[{"$f":"ROW()","v":1165},null,"Pipeline",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1165&\"-\"&$C$2,Asset_Splits!$A:$F,E1165,FALSE)","v":0.57891771513748491},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1165*$F1165","v":31.083646567310453}]
[{"$f":"ROW()","v":1166},null,"Compression"]
[{"$f":"ROW()","v":1167},null,"Metering"]
[{"$f":"ROW()","v":1168},null,"Other Depreciable"]
[{"$f":"ROW()","v":1169},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1169&\"-\"&$C$2,Asset_Splits!$A:$F,E1169,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1165*$F1169","v":0}]
[{"$f":"ROW()","v":1170},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1170&\"-\"&$C$2,Asset_Splits!$A:$F,E1170,FALSE)","v":0.31952524204811389},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1165*$F1170","v":17.156168197062655}]
[{"$f":"ROW()","v":1171},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1171&\"-\"&$C$2,Asset_Splits!$A:$F,E1171,FALSE)","v":0.10155704281440121},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1165*$F1171","v":5.4528703177002891}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1165:T1173)","v":53.692685082073396}]
[{"$f":"ROW()","v":1175},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1174-Asset_NoReclass!T1165)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1176},null,"Pipeline",{"$f":"D1165","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1176&\"-\"&$C$2,Asset_Splits!$A:$F,E1176,FALSE)","v":0.57891771513748491}]
[{"$f":"ROW()","v":1177},null,"Compression"]
[{"$f":"ROW()","v":1178},null,"Metering"]
[{"$f":"ROW()","v":1179},null,"Other Depreciable"]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"D1169","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1180&\"-\"&$C$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1176*$F1180","v":0},{"$f":"Asset_NoReclass!V1176*$F1180","v":0},{"$f":"Asset_NoReclass!W1176*$F1180","v":0},{"$f":"Asset_NoReclass!X1176*$F1180","v":0},{"$f":"Asset_NoReclass!Y1176*$F1180","v":0},{"$f":"Asset_NoReclass!Z1176*$F1180","v":0},{"$f":"Asset_NoReclass!AA1176*$F1180","v":0},{"$f":"Asset_NoReclass!AB1176*$F1180","v":0},{"$f":"Asset_NoReclass!AC1176*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection","2011",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1181&\"-\"&$C$2,Asset_Splits!$A:$F,E1181,FALSE)","v":0.31952524204811389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1176*$F1181","v":0},{"$f":"Asset_NoReclass!V1176*$F1181","v":0},{"$f":"Asset_NoReclass!W1176*$F1181","v":0},{"$f":"Asset_NoReclass!X1176*$F1181","v":0},{"$f":"Asset_NoReclass!Y1176*$F1181","v":0},{"$f":"Asset_NoReclass!Z1176*$F1181","v":0},{"$f":"Asset_NoReclass!AA1176*$F1181","v":0},{"$f":"Asset_NoReclass!AB1176*$F1181","v":0},{"$f":"Asset_NoReclass!AC1176*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms","2011",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1182&\"-\"&$C$2,Asset_Splits!$A:$F,E1182,FALSE)","v":0.10155704281440121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1176*$F1182","v":0},{"$f":"Asset_NoReclass!V1176*$F1182","v":0},{"$f":"Asset_NoReclass!W1176*$F1182","v":0},{"$f":"Asset_NoReclass!X1176*$F1182","v":0},{"$f":"Asset_NoReclass!Y1176*$F1182","v":0},{"$f":"Asset_NoReclass!Z1176*$F1182","v":0},{"$f":"Asset_NoReclass!AA1176*$F1182","v":0},{"$f":"Asset_NoReclass!AB1176*$F1182","v":0},{"$f":"Asset_NoReclass!AC1176*$F1182","v":0}]
[{"$f":"ROW()","v":1183},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1184},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1185},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1176:U1184)","v":0},0,0,0,0,0,{"$f":"SUM(AA1176:AA1184)","v":0},0,0]
[{"$f":"ROW()","v":1186},"Depreciation"]
[{"$f":"ROW()","v":1187},null,"Pipeline"]
[{"$f":"ROW()","v":1188},null,"Compression"]
[{"$f":"ROW()","v":1189},null,"Metering"]
[{"$f":"ROW()","v":1190},null,"Other Depreciable"]
[{"$f":"ROW()","v":1191},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1147=0,0,MIN((U1158/U1147)*(U1158>0),U1158))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1192},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1148=0,0,MIN((U1159/U1148)*(U1159>0),U1159))","v":-1.1437445464708438},-1.1437445464708436,-1.1437445464708436,-1.1437445464708436,-1.1437445464708436,-1.1437445464708436,-1.1437445464708436,-1.1437445464708436,-1.1437445464708436]
[{"$f":"ROW()","v":1193},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1149=0,0,MIN((U1160/U1149)*(U1160>0),U1160))","v":-0.54528703177002891},-0.54528703177002891,-0.54528703177002891,-0.54528703177002891,-0.54528703177002891,-0.54528703177002891,-0.54528703177002891,-0.54528703177002891,-0.54528703177002891]
[{"$f":"ROW()","v":1194},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1195},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1196},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1187:U1195)","v":-1.6890315782408727},-1.6890315782408725,-1.6890315782408725,-1.6890315782408725,-1.6890315782408725,-1.6890315782408725,-1.6890315782408725,-1.6890315782408725,-1.6890315782408725]
[{"$f":"ROW()","v":1197},"Closing Value"]
[{"$f":"ROW()","v":1198},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1154+T1165+T1176+T1187","v":31.083646567310453},31.083646567310453,31.083646567310453,31.083646567310453,31.083646567310453,{"$f":"MAX(Y1154+Y1165+Y1176+Y1187,0)","v":31.083646567310453},31.083646567310453,31.083646567310453,31.083646567310453,31.083646567310453]
[{"$f":"ROW()","v":1199},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1155+Y1166+Y1177+Y1188,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1200},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X1156+X1167+X1178+X1189","v":0},{"$f":"MAX(Y1156+Y1167+Y1178+Y1189,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1201},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X1157+X1168+X1179+X1190","v":0},{"$f":"MAX(Y1157+Y1168+Y1179+Y1190,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1202},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1158+Y1169+Y1180+Y1191,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.156168197062655,16.01242365059181,14.868679104120966,13.724934557650123,12.581190011179279,11.437445464708436,10.293700918237592,9.1499563717667485,8.0062118252959049,6.8624672788250614]
[{"$f":"ROW()","v":1204},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4528703177002891,4.9075832859302597,4.3622962541602313,3.8170092223902023,3.2717221906201734,2.7264351588501445,2.1811481270801156,1.6358610953100867,1.0905740635400578,0.54528703177002891]
[{"$f":"ROW()","v":1205},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1161+Y1172+Y1183+Y1194,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1162+Y1173+Y1184+Y1195,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1198:T1206)","v":53.692685082073396},{"$f":"SUM(U1198:U1206)","v":52.003653503832524},50.314621925591652,48.62559034735078,46.936558769109908,45.247527190869029,43.558495612628157,41.869464034387285,40.18043245614642,38.491400877905548]
[{"$f":"ROW()","v":1208},"Over Depreciation"]
[{"$f":"ROW()","v":1209},null,"Pipeline"]
[{"$f":"ROW()","v":1210},null,"Compression"]
[{"$f":"ROW()","v":1211},null,"Metering"]
[{"$f":"ROW()","v":1212},null,"Other Depreciable"]
[{"$f":"ROW()","v":1213},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1214},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1215},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1218},null,"Total"]
[{"$f":"ROW()","v":1219}]
["2012 Capex"]
[{"$f":"ROW()","v":1221},"Life"]
[{"$f":"ROW()","v":1222},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,V1222-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1223},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1224},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1225},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1226},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,V1226-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1227},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,V1227-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1228},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1229},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1230},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,V1230-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1231}]
[{"$f":"ROW()","v":1232},"Opening Value"]
[{"$f":"ROW()","v":1233},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1277","v":0},11.603686923653164,11.603686923653164,11.603686923653164,11.603686923653164,11.603686923653164,11.603686923653164,11.603686923653164,11.603686923653164]
[{"$f":"ROW()","v":1234},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1235},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1236},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7904074580599652,5.4043802941893011,5.0183531303186371,4.632325966447973,4.246298802577309,3.8602716387066445,3.47424447483598,3.0882173109653155]
[{"$f":"ROW()","v":1239},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.75455469685430065,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1233:U1241)","v":0},{"$f":"SUM(V1233:V1241)","v":16.639539684858832},17.008067217842466,16.622040053971801,16.236012890101136,15.849985726230473,15.463958562359808,15.077931398489145,14.69190423461848]
[{"$f":"ROW()","v":1243},"Capex"]
[{"$f":"ROW()","v":1244},null,"Pipeline",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1244&\"-\"&$C$2,Asset_Splits!$A:$F,E1244,FALSE)","v":0.6973562456305179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1244*$F1244","v":11.603686923653164}]
[{"$f":"ROW()","v":1245},null,"Compression"]
[{"$f":"ROW()","v":1246},null,"Metering"]
[{"$f":"ROW()","v":1247},null,"Other Depreciable"]
[{"$f":"ROW()","v":1248},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1248&\"-\"&$C$2,Asset_Splits!$A:$F,E1248,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1244*$F1248","v":0}]
[{"$f":"ROW()","v":1249},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1249&\"-\"&$C$2,Asset_Splits!$A:$F,E1249,FALSE)","v":0.34799084396120372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1244*$F1249","v":5.7904074580599652}]
[{"$f":"ROW()","v":1250},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1250&\"-\"&$C$2,Asset_Splits!$A:$F,E1250,FALSE)","v":-4.5347089591721623E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1244*$F1250","v":-0.75455469685430065}]
[{"$f":"ROW()","v":1251},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1252},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1253},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1244:U1252)","v":16.639539684858832}]
[{"$f":"ROW()","v":1254},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1253-Asset_NoReclass!U1244)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1255},null,"Pipeline",{"$f":"D1244","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1255&\"-\"&$C$2,Asset_Splits!$A:$F,E1255,FALSE)","v":0.6973562456305179}]
[{"$f":"ROW()","v":1256},null,"Compression"]
[{"$f":"ROW()","v":1257},null,"Metering"]
[{"$f":"ROW()","v":1258},null,"Other Depreciable"]
[{"$f":"ROW()","v":1259},null,"Computers and Motor Vehicles",{"$f":"D1248","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1259&\"-\"&$C$2,Asset_Splits!$A:$F,E1259,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1255*$F1259","v":0},{"$f":"Asset_NoReclass!W1255*$F1259","v":0},{"$f":"Asset_NoReclass!X1255*$F1259","v":0},{"$f":"Asset_NoReclass!Y1255*$F1259","v":0},{"$f":"Asset_NoReclass!Z1255*$F1259","v":0},{"$f":"Asset_NoReclass!AA1255*$F1259","v":0},{"$f":"Asset_NoReclass!AB1255*$F1259","v":0},{"$f":"Asset_NoReclass!AC1255*$F1259","v":0}]
[{"$f":"ROW()","v":1260},null,"Cathodic/Corrosion Protection","2012",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1260&\"-\"&$C$2,Asset_Splits!$A:$F,E1260,FALSE)","v":0.34799084396120372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1255*$F1260","v":0},{"$f":"Asset_NoReclass!W1255*$F1260","v":0},{"$f":"Asset_NoReclass!X1255*$F1260","v":0},{"$f":"Asset_NoReclass!Y1255*$F1260","v":0},{"$f":"Asset_NoReclass!Z1255*$F1260","v":0},{"$f":"Asset_NoReclass!AA1255*$F1260","v":0},{"$f":"Asset_NoReclass!AB1255*$F1260","v":0},{"$f":"Asset_NoReclass!AC1255*$F1260","v":0}]
[{"$f":"ROW()","v":1261},null,"SCADA , ECI And Comms","2012",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1261&\"-\"&$C$2,Asset_Splits!$A:$F,E1261,FALSE)","v":-4.5347089591721623E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1255*$F1261","v":0},{"$f":"Asset_NoReclass!W1255*$F1261","v":0},{"$f":"Asset_NoReclass!X1255*$F1261","v":0},{"$f":"Asset_NoReclass!Y1255*$F1261","v":0},{"$f":"Asset_NoReclass!Z1255*$F1261","v":0},{"$f":"Asset_NoReclass!AA1255*$F1261","v":0},{"$f":"Asset_NoReclass!AB1255*$F1261","v":0},{"$f":"Asset_NoReclass!AC1255*$F1261","v":0}]
[{"$f":"ROW()","v":1262},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1263},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1264},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1255:V1263)","v":0},0,0,0,0,0,{"$f":"SUM(AB1255:AB1263)","v":0},0]
[{"$f":"ROW()","v":1265},"Depreciation"]
[{"$f":"ROW()","v":1266},null,"Pipeline"]
[{"$f":"ROW()","v":1267},null,"Compression"]
[{"$f":"ROW()","v":1268},null,"Metering"]
[{"$f":"ROW()","v":1269},null,"Other Depreciable"]
[{"$f":"ROW()","v":1270},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1226=0,0,MIN((V1237/V1226)*(V1237>0),V1237))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1271},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1227=0,0,MIN((V1238/V1227)*(V1238>0),V1238))","v":-0.38602716387066432},-0.38602716387066438,-0.38602716387066438,-0.38602716387066444,-0.38602716387066444,-0.38602716387066444,-0.38602716387066444,-0.38602716387066444]
[{"$f":"ROW()","v":1272},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1228=0,0,MIN((V1239/V1228)*(V1239>0),V1239))","v":0.75455469685430065},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1273},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1274},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1275},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1266:V1274)","v":0.36852753298363633},-0.38602716387066438,-0.38602716387066438,-0.38602716387066444,-0.38602716387066444,-0.38602716387066444,-0.38602716387066444,-0.38602716387066444]
[{"$f":"ROW()","v":1276},"Closing Value"]
[{"$f":"ROW()","v":1277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1233+U1244+U1255+U1266","v":11.603686923653164},11.603686923653164,11.603686923653164,11.603686923653164,{"$f":"MAX(Y1233+Y1244+Y1255+Y1266,0)","v":11.603686923653164},11.603686923653164,11.603686923653164,11.603686923653164,11.603686923653164]
[{"$f":"ROW()","v":1278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1234+Y1245+Y1256+Y1267,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X1235+X1246+X1257+X1268","v":0},{"$f":"MAX(Y1235+Y1246+Y1257+Y1268,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X1236+X1247+X1258+X1269","v":0},{"$f":"MAX(Y1236+Y1247+Y1258+Y1269,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1237+Y1248+Y1259+Y1270,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7904074580599652,5.4043802941893011,5.0183531303186371,4.632325966447973,4.246298802577309,3.8602716387066445,3.47424447483598,3.0882173109653155,2.702190147094651]
[{"$f":"ROW()","v":1283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.75455469685430065,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1284},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1240+Y1251+Y1262+Y1273,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1241+Y1252+Y1263+Y1274,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1277:U1285)","v":16.639539684858832},{"$f":"SUM(V1277:V1285)","v":17.008067217842466},16.622040053971801,16.236012890101136,15.849985726230473,15.463958562359808,15.077931398489145,14.69190423461848,14.305877070747815]
[{"$f":"ROW()","v":1287},"Over Depreciation"]
[{"$f":"ROW()","v":1288},null,"Pipeline"]
[{"$f":"ROW()","v":1289},null,"Compression"]
[{"$f":"ROW()","v":1290},null,"Metering"]
[{"$f":"ROW()","v":1291},null,"Other Depreciable"]
[{"$f":"ROW()","v":1292},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1293},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1294},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1295},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1296},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1297},null,"Total"]
[{"$f":"ROW()","v":1298}]
["2013 Capex"]
[{"$f":"ROW()","v":1300},"Life"]
[{"$f":"ROW()","v":1301},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,W1301-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1302},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1303},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1304},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1305},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,W1305-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1306},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,W1306-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1307},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1308},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1309},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,W1309-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1310}]
[{"$f":"ROW()","v":1311},"Opening Value"]
[{"$f":"ROW()","v":1312},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1356","v":0},2.6951830766357081,2.6951830766357081,2.6951830766357081,2.6951830766357081,2.6951830766357081,2.6951830766357081,2.6951830766357081]
[{"$f":"ROW()","v":1313},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1314},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1315},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1316},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1546405537596129,2.0109978501756389,1.8673551465916647,1.7237124430076904,1.5800697394237162,1.436427035839742,1.2927843322557677]
[{"$f":"ROW()","v":1318},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.35199420813863408,0.31679478732477068,0.28159536651090727,0.24639594569704387,0.21119652488318047,0.17599710406931707,0.14079768325545367]
[{"$f":"ROW()","v":1319},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1320},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1312:V1320)","v":0},{"$f":"SUM(W1312:W1320)","v":5.2018178385339544},5.022975714136118,4.8441335897382798,4.6652914653404425,4.4864493409426052,4.307607216544767,4.1287650921469297]
[{"$f":"ROW()","v":1322},"Capex"]
[{"$f":"ROW()","v":1323},null,"Pipeline",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1323&\"-\"&$C$2,Asset_Splits!$A:$F,E1323,FALSE)","v":0.51812331002257861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1323*$F1323","v":2.6951830766357081}]
[{"$f":"ROW()","v":1324},null,"Compression"]
[{"$f":"ROW()","v":1325},null,"Metering"]
[{"$f":"ROW()","v":1326},null,"Other Depreciable"]
[{"$f":"ROW()","v":1327},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1327&\"-\"&$C$2,Asset_Splits!$A:$F,E1327,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1323*$F1327","v":0}]
[{"$f":"ROW()","v":1328},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1328&\"-\"&$C$2,Asset_Splits!$A:$F,E1328,FALSE)","v":0.41420915161590166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1323*$F1328","v":2.1546405537596129}]
[{"$f":"ROW()","v":1329},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1329&\"-\"&$C$2,Asset_Splits!$A:$F,E1329,FALSE)","v":6.766753836151973E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1323*$F1329","v":0.35199420813863408}]
[{"$f":"ROW()","v":1330},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1331},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1332},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1323:V1331)","v":5.2018178385339544}]
[{"$f":"ROW()","v":1333},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1332-Asset_NoReclass!V1323)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1334},null,"Pipeline",{"$f":"D1323","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1334&\"-\"&$C$2,Asset_Splits!$A:$F,E1334,FALSE)","v":0.51812331002257861}]
[{"$f":"ROW()","v":1335},null,"Compression"]
[{"$f":"ROW()","v":1336},null,"Metering"]
[{"$f":"ROW()","v":1337},null,"Other Depreciable"]
[{"$f":"ROW()","v":1338},null,"Computers and Motor Vehicles",{"$f":"D1327","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1338&\"-\"&$C$2,Asset_Splits!$A:$F,E1338,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1334*$F1338","v":0},{"$f":"Asset_NoReclass!X1334*$F1338","v":0},{"$f":"Asset_NoReclass!Y1334*$F1338","v":0},{"$f":"Asset_NoReclass!Z1334*$F1338","v":0},{"$f":"Asset_NoReclass!AA1334*$F1338","v":0},{"$f":"Asset_NoReclass!AB1334*$F1338","v":0},{"$f":"Asset_NoReclass!AC1334*$F1338","v":0}]
[{"$f":"ROW()","v":1339},null,"Cathodic/Corrosion Protection","2013",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1339&\"-\"&$C$2,Asset_Splits!$A:$F,E1339,FALSE)","v":0.41420915161590166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1334*$F1339","v":0},{"$f":"Asset_NoReclass!X1334*$F1339","v":0},{"$f":"Asset_NoReclass!Y1334*$F1339","v":0},{"$f":"Asset_NoReclass!Z1334*$F1339","v":0},{"$f":"Asset_NoReclass!AA1334*$F1339","v":0},{"$f":"Asset_NoReclass!AB1334*$F1339","v":0},{"$f":"Asset_NoReclass!AC1334*$F1339","v":0}]
[{"$f":"ROW()","v":1340},null,"SCADA , ECI And Comms","2013",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1340&\"-\"&$C$2,Asset_Splits!$A:$F,E1340,FALSE)","v":6.766753836151973E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1334*$F1340","v":0},{"$f":"Asset_NoReclass!X1334*$F1340","v":0},{"$f":"Asset_NoReclass!Y1334*$F1340","v":0},{"$f":"Asset_NoReclass!Z1334*$F1340","v":0},{"$f":"Asset_NoReclass!AA1334*$F1340","v":0},{"$f":"Asset_NoReclass!AB1334*$F1340","v":0},{"$f":"Asset_NoReclass!AC1334*$F1340","v":0}]
[{"$f":"ROW()","v":1341},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1342},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1343},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1334:W1342)","v":0},0,0,0,0,0,{"$f":"SUM(AC1334:AC1342)","v":0}]
[{"$f":"ROW()","v":1344},"Depreciation"]
[{"$f":"ROW()","v":1345},null,"Pipeline"]
[{"$f":"ROW()","v":1346},null,"Compression"]
[{"$f":"ROW()","v":1347},null,"Metering"]
[{"$f":"ROW()","v":1348},null,"Other Depreciable"]
[{"$f":"ROW()","v":1349},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1305=0,0,MIN((W1316/W1305)*(W1316>0),W1316))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1306=0,0,MIN((W1317/W1306)*(W1317>0),W1317))","v":-0.14364270358397419},-0.14364270358397421,-0.14364270358397421,-0.14364270358397421,-0.14364270358397421,-0.14364270358397419,-0.14364270358397419]
[{"$f":"ROW()","v":1351},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1307=0,0,MIN((W1318/W1307)*(W1318>0),W1318))","v":-3.5199420813863409E-2},-3.5199420813863409E-2,-3.5199420813863409E-2,-3.5199420813863409E-2,-3.5199420813863409E-2,-3.5199420813863416E-2,-3.5199420813863416E-2]
[{"$f":"ROW()","v":1352},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1353},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1354},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1345:W1353)","v":-0.17884212439783759},-0.17884212439783762,-0.17884212439783762,-0.17884212439783762,-0.17884212439783762,-0.17884212439783759,-0.17884212439783759]
[{"$f":"ROW()","v":1355},"Closing Value"]
[{"$f":"ROW()","v":1356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1312+V1323+V1334+V1345","v":2.6951830766357081},2.6951830766357081,2.6951830766357081,{"$f":"MAX(Y1312+Y1323+Y1334+Y1345,0)","v":2.6951830766357081},2.6951830766357081,2.6951830766357081,2.6951830766357081,2.6951830766357081]
[{"$f":"ROW()","v":1357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1313+Y1324+Y1335+Y1346,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1314+X1325+X1336+X1347","v":0},{"$f":"MAX(Y1314+Y1325+Y1336+Y1347,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1315+X1326+X1337+X1348","v":0},{"$f":"MAX(Y1315+Y1326+Y1337+Y1348,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1316+Y1327+Y1338+Y1349,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1546405537596129,2.0109978501756389,1.8673551465916647,1.7237124430076904,1.5800697394237162,1.436427035839742,1.2927843322557677,1.1491416286717935]
[{"$f":"ROW()","v":1362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35199420813863408,0.31679478732477068,0.28159536651090727,0.24639594569704387,0.21119652488318047,0.17599710406931707,0.14079768325545367,0.10559826244159025]
[{"$f":"ROW()","v":1363},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1319+Y1330+Y1341+Y1352,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1320+Y1331+Y1342+Y1353,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1356:V1364)","v":5.2018178385339544},{"$f":"SUM(W1356:W1364)","v":5.022975714136118},4.8441335897382798,4.6652914653404425,4.4864493409426052,4.307607216544767,4.1287650921469297,3.9499229677490919]
[{"$f":"ROW()","v":1366},"Over Depreciation"]
[{"$f":"ROW()","v":1367},null,"Pipeline"]
[{"$f":"ROW()","v":1368},null,"Compression"]
[{"$f":"ROW()","v":1369},null,"Metering"]
[{"$f":"ROW()","v":1370},null,"Other Depreciable"]
[{"$f":"ROW()","v":1371},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1372},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1373},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1374},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1375},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1376},null,"Total"]
[{"$f":"ROW()","v":1377}]
["2014 Capex"]
[{"$f":"ROW()","v":1379},"Life"]
[{"$f":"ROW()","v":1380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,X1380-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,X1384-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,X1385-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1387},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1388},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,X1388-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1389}]
[{"$f":"ROW()","v":1390},"Opening Value"]
[{"$f":"ROW()","v":1391},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1435","v":0},0.38777519903652397,0.38777519903652397,0.38777519903652397,0.38777519903652397,0.38777519903652397,0.38777519903652397]
[{"$f":"ROW()","v":1392},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1395},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20414371418924718,0.19053413324329738,0.17692455229734758,0.16331497135139778,0.14970539040544795,0.13609580945949815]
[{"$f":"ROW()","v":1397},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3508056406047962E-2,3.9157250765443165E-2,3.4806445124838367E-2,3.045563948423357E-2,2.6104833843628772E-2,2.1754028203023978E-2]
[{"$f":"ROW()","v":1398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1399},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1391:W1399)","v":0},{"$f":"SUM(X1391:X1399)","v":0.63542696963181911},0.61746658304526458,0.59950619645870984,0.58154580987215532,0.56358542328560057,0.54562503669904605]
[{"$f":"ROW()","v":1401},"Capex"]
[{"$f":"ROW()","v":1402},null,"Pipeline",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1402&\"-\"&$C$2,Asset_Splits!$A:$F,E1402,FALSE)","v":0.61025927064633367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1402*$F1402","v":0.38777519903652397}]
[{"$f":"ROW()","v":1403},null,"Compression"]
[{"$f":"ROW()","v":1404},null,"Metering"]
[{"$f":"ROW()","v":1405},null,"Other Depreciable"]
[{"$f":"ROW()","v":1406},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1406&\"-\"&$C$2,Asset_Splits!$A:$F,E1406,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1402*$F1406","v":0}]
[{"$f":"ROW()","v":1407},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1407&\"-\"&$C$2,Asset_Splits!$A:$F,E1407,FALSE)","v":0.32127014424259126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1402*$F1407","v":0.20414371418924718}]
[{"$f":"ROW()","v":1408},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1408&\"-\"&$C$2,Asset_Splits!$A:$F,E1408,FALSE)","v":6.8470585111075039E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1402*$F1408","v":4.3508056406047962E-2}]
[{"$f":"ROW()","v":1409},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1410},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1411},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1402:W1410)","v":0.63542696963181911}]
[{"$f":"ROW()","v":1412},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1411-Asset_NoReclass!W1402)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1413},null,"Pipeline",{"$f":"D1402","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1413&\"-\"&$C$2,Asset_Splits!$A:$F,E1413,FALSE)","v":0.61025927064633367}]
[{"$f":"ROW()","v":1414},null,"Compression"]
[{"$f":"ROW()","v":1415},null,"Metering"]
[{"$f":"ROW()","v":1416},null,"Other Depreciable"]
[{"$f":"ROW()","v":1417},null,"Computers and Motor Vehicles",{"$f":"D1406","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1417&\"-\"&$C$2,Asset_Splits!$A:$F,E1417,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1413*$F1417","v":0},{"$f":"Asset_NoReclass!Y1413*$F1417","v":0},{"$f":"Asset_NoReclass!Z1413*$F1417","v":0},{"$f":"Asset_NoReclass!AA1413*$F1417","v":0},{"$f":"Asset_NoReclass!AB1413*$F1417","v":0},{"$f":"Asset_NoReclass!AC1413*$F1417","v":0}]
[{"$f":"ROW()","v":1418},null,"Cathodic/Corrosion Protection","2014",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1418&\"-\"&$C$2,Asset_Splits!$A:$F,E1418,FALSE)","v":0.32127014424259126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1413*$F1418","v":0},{"$f":"Asset_NoReclass!Y1413*$F1418","v":0},{"$f":"Asset_NoReclass!Z1413*$F1418","v":0},{"$f":"Asset_NoReclass!AA1413*$F1418","v":0},{"$f":"Asset_NoReclass!AB1413*$F1418","v":0},{"$f":"Asset_NoReclass!AC1413*$F1418","v":0}]
[{"$f":"ROW()","v":1419},null,"SCADA , ECI And Comms","2014",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1419&\"-\"&$C$2,Asset_Splits!$A:$F,E1419,FALSE)","v":6.8470585111075039E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1413*$F1419","v":0},{"$f":"Asset_NoReclass!Y1413*$F1419","v":0},{"$f":"Asset_NoReclass!Z1413*$F1419","v":0},{"$f":"Asset_NoReclass!AA1413*$F1419","v":0},{"$f":"Asset_NoReclass!AB1413*$F1419","v":0},{"$f":"Asset_NoReclass!AC1413*$F1419","v":0}]
[{"$f":"ROW()","v":1420},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1421},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1422},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1413:X1421)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1423},"Depreciation"]
[{"$f":"ROW()","v":1424},null,"Pipeline"]
[{"$f":"ROW()","v":1425},null,"Compression"]
[{"$f":"ROW()","v":1426},null,"Metering"]
[{"$f":"ROW()","v":1427},null,"Other Depreciable"]
[{"$f":"ROW()","v":1428},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1384=0,0,MIN((X1395/X1384)*(X1395>0),X1395))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1385=0,0,MIN((X1396/X1385)*(X1396>0),X1396))","v":-1.3609580945949811E-2},-1.3609580945949813E-2,-1.3609580945949813E-2,-1.3609580945949815E-2,-1.3609580945949813E-2,-1.3609580945949815E-2]
[{"$f":"ROW()","v":1430},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1386=0,0,MIN((X1397/X1386)*(X1397>0),X1397))","v":-4.3508056406047959E-3},-4.3508056406047959E-3,-4.3508056406047959E-3,-4.3508056406047959E-3,-4.350805640604795E-3,-4.3508056406047959E-3]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1433},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1424:X1432)","v":-1.7960386586554605E-2},-1.7960386586554609E-2,-1.7960386586554609E-2,-1.7960386586554612E-2,-1.7960386586554609E-2,-1.7960386586554612E-2]
[{"$f":"ROW()","v":1434},"Closing Value"]
[{"$f":"ROW()","v":1435},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1391+W1402+W1413+W1424","v":0.38777519903652397},0.38777519903652397,{"$f":"MAX(Y1391+Y1402+Y1413+Y1424,0)","v":0.38777519903652397},0.38777519903652397,0.38777519903652397,0.38777519903652397,0.38777519903652397]
[{"$f":"ROW()","v":1436},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1392+Y1403+Y1414+Y1425,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1437},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X1393+X1404+X1415+X1426","v":0},{"$f":"MAX(Y1393+Y1404+Y1415+Y1426,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1438},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X1394+X1405+X1416+X1427","v":0},{"$f":"MAX(Y1394+Y1405+Y1416+Y1427,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1439},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1395+Y1406+Y1417+Y1428,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1440},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20414371418924718,0.19053413324329738,0.17692455229734758,0.16331497135139778,0.14970539040544795,0.13609580945949815,0.12248622851354833]
[{"$f":"ROW()","v":1441},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3508056406047962E-2,3.9157250765443165E-2,3.4806445124838367E-2,3.045563948423357E-2,2.6104833843628772E-2,2.1754028203023978E-2,1.7403222562419184E-2]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1398+Y1409+Y1420+Y1431,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1399+Y1410+Y1421+Y1432,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1435:W1443)","v":0.63542696963181911},{"$f":"SUM(X1435:X1443)","v":0.61746658304526458},0.59950619645870984,0.58154580987215532,0.56358542328560057,0.54562503669904605,0.52766465011249153]
[{"$f":"ROW()","v":1445},"Over Depreciation"]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1453},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1454},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1455},null,"Total"]
[{"$f":"ROW()","v":1456}]
["2015 Capex"]
[{"$f":"ROW()","v":1458},"Life"]
[{"$f":"ROW()","v":1459},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Y1459-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1460},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":1461},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26]
[{"$f":"ROW()","v":1462},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26]
[{"$f":"ROW()","v":1463},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Y1463-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Y1464-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1465},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Y1467-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1468}]
[{"$f":"ROW()","v":1469},"Opening Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514","v":0},2.0764174730811811,2.0764174730811811,2.0764174730811811,2.0764174730811811,2.0764174730811811]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.70296674658671576,0.65610229681426802,0.60923784704182027,0.56237339726937252,0.51550894749692477]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1479},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1470:X1478)","v":0},{"$f":"SUM(Y1470:Y1478)","v":2.7793842196678966},2.7325197698954491,2.6856553201230016,2.6387908703505536,2.5919264205781056]
[{"$f":"ROW()","v":1480},"Capex"]
[{"$f":"ROW()","v":1481},null,"Pipeline",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1481&\"-\"&$C$2,Asset_Splits!$A:$F,E1481,FALSE)","v":0.74707824070804008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1481*$F1481","v":2.0764174730811811}]
[{"$f":"ROW()","v":1482},null,"Compression"]
[{"$f":"ROW()","v":1483},null,"Metering"]
[{"$f":"ROW()","v":1484},null,"Other Depreciable"]
[{"$f":"ROW()","v":1485},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1485&\"-\"&$C$2,Asset_Splits!$A:$F,E1485,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1481*$F1485","v":0}]
[{"$f":"ROW()","v":1486},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1486&\"-\"&$C$2,Asset_Splits!$A:$F,E1486,FALSE)","v":0.25292175929195998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1481*$F1486","v":0.70296674658671576}]
[{"$f":"ROW()","v":1487},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1487&\"-\"&$C$2,Asset_Splits!$A:$F,E1487,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1481*$F1487","v":0}]
[{"$f":"ROW()","v":1488},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1489},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1490},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1481:X1489)","v":2.7793842196678966}]
[{"$f":"ROW()","v":1491},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1490-Asset_NoReclass!X1481)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1492},null,"Pipeline",{"$f":"D1481","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1492&\"-\"&$C$2,Asset_Splits!$A:$F,E1492,FALSE)","v":0.74707824070804008}]
[{"$f":"ROW()","v":1493},null,"Compression"]
[{"$f":"ROW()","v":1494},null,"Metering"]
[{"$f":"ROW()","v":1495},null,"Other Depreciable"]
[{"$f":"ROW()","v":1496},null,"Computers and Motor Vehicles",{"$f":"D1485","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1496&\"-\"&$C$2,Asset_Splits!$A:$F,E1496,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1492*$F1496","v":0},{"$f":"Asset_NoReclass!Z1492*$F1496","v":0},{"$f":"Asset_NoReclass!AA1492*$F1496","v":0},{"$f":"Asset_NoReclass!AB1492*$F1496","v":0},{"$f":"Asset_NoReclass!AC1492*$F1496","v":0}]
[{"$f":"ROW()","v":1497},null,"Cathodic/Corrosion Protection","2015",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1497&\"-\"&$C$2,Asset_Splits!$A:$F,E1497,FALSE)","v":0.25292175929195998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1492*$F1497","v":0},{"$f":"Asset_NoReclass!Z1492*$F1497","v":0},{"$f":"Asset_NoReclass!AA1492*$F1497","v":0},{"$f":"Asset_NoReclass!AB1492*$F1497","v":0},{"$f":"Asset_NoReclass!AC1492*$F1497","v":0}]
[{"$f":"ROW()","v":1498},null,"SCADA , ECI And Comms","2015",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1498&\"-\"&$C$2,Asset_Splits!$A:$F,E1498,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1492*$F1498","v":0},{"$f":"Asset_NoReclass!Z1492*$F1498","v":0},{"$f":"Asset_NoReclass!AA1492*$F1498","v":0},{"$f":"Asset_NoReclass!AB1492*$F1498","v":0},{"$f":"Asset_NoReclass!AC1492*$F1498","v":0}]
[{"$f":"ROW()","v":1499},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1500},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1501},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1492:Y1500)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1502},"Depreciation"]
[{"$f":"ROW()","v":1503},null,"Pipeline"]
[{"$f":"ROW()","v":1504},null,"Compression"]
[{"$f":"ROW()","v":1505},null,"Metering"]
[{"$f":"ROW()","v":1506},null,"Other Depreciable"]
[{"$f":"ROW()","v":1507},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1463=0,0,MIN((Y1474/Y1463)*(Y1474>0),Y1474))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1508},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1464=0,0,MIN((Y1475/Y1464)*(Y1475>0),Y1475))","v":-4.6864449772447719E-2},-4.6864449772447712E-2,-4.6864449772447712E-2,-4.6864449772447712E-2,-4.6864449772447705E-2]
[{"$f":"ROW()","v":1509},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1465=0,0,MIN((Y1476/Y1465)*(Y1476>0),Y1476))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1503:Y1511)","v":-4.6864449772447719E-2},-4.6864449772447712E-2,-4.6864449772447712E-2,-4.6864449772447712E-2,-4.6864449772447705E-2]
[{"$f":"ROW()","v":1513},"Closing Value"]
[{"$f":"ROW()","v":1514},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1470+X1481+X1492+X1503","v":2.0764174730811811},2.0764174730811811,2.0764174730811811,2.0764174730811811,2.0764174730811811,2.0764174730811811]
[{"$f":"ROW()","v":1515},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1519},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70296674658671576,0.65610229681426802,0.60923784704182027,0.56237339726937252,0.51550894749692477,0.46864449772447708]
[{"$f":"ROW()","v":1520},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1521},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1514:X1522)","v":2.7793842196678966},{"$f":"SUM(Y1514:Y1522)","v":2.7325197698954491},2.6856553201230016,2.6387908703505536,2.5919264205781056,2.5450619708056581]
[{"$f":"ROW()","v":1524},"Over Depreciation"]
[{"$f":"ROW()","v":1525},null,"Pipeline"]
[{"$f":"ROW()","v":1526},null,"Compression"]
[{"$f":"ROW()","v":1527},null,"Metering"]
[{"$f":"ROW()","v":1528},null,"Other Depreciable"]
[{"$f":"ROW()","v":1529},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1530},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1531},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1532},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1533},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1534},null,"Total"]
[{"$f":"ROW()","v":1535}]
["2016 Capex"]
[{"$f":"ROW()","v":1537},"Life"]
[{"$f":"ROW()","v":1538},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Z1538-1)","v":69},68,67]
[{"$f":"ROW()","v":1539},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":1540},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27]
[{"$f":"ROW()","v":1541},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27]
[{"$f":"ROW()","v":1542},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Z1542-1)","v":4},3,2]
[{"$f":"ROW()","v":1543},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Z1543-1)","v":14},13,12]
[{"$f":"ROW()","v":1544},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7]
[{"$f":"ROW()","v":1545},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1546},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Z1546-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1547}]
[{"$f":"ROW()","v":1548},"Opening Value"]
[{"$f":"ROW()","v":1549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1593","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1551},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1555},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1549:Y1557)","v":0},{"$f":"SUM(Z1549:Z1557)","v":0},0,0,0]
[{"$f":"ROW()","v":1559},"Capex"]
[{"$f":"ROW()","v":1560},null,"Pipeline",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1560&\"-\"&$C$2,Asset_Splits!$A:$F,E1560,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1560*$F1560","v":0}]
[{"$f":"ROW()","v":1561},null,"Compression"]
[{"$f":"ROW()","v":1562},null,"Metering"]
[{"$f":"ROW()","v":1563},null,"Other Depreciable"]
[{"$f":"ROW()","v":1564},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1564&\"-\"&$C$2,Asset_Splits!$A:$F,E1564,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1560*$F1564","v":0}]
[{"$f":"ROW()","v":1565},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1565&\"-\"&$C$2,Asset_Splits!$A:$F,E1565,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1560*$F1565","v":0}]
[{"$f":"ROW()","v":1566},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1566&\"-\"&$C$2,Asset_Splits!$A:$F,E1566,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1560*$F1566","v":0}]
[{"$f":"ROW()","v":1567},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1568},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1569},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1560:Y1568)","v":0}]
[{"$f":"ROW()","v":1570},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1569-Asset_NoReclass!Y1560)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1571},null,"Pipeline",{"$f":"D1560","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1571&\"-\"&$C$2,Asset_Splits!$A:$F,E1571,FALSE)","v":0}]
[{"$f":"ROW()","v":1572},null,"Compression"]
[{"$f":"ROW()","v":1573},null,"Metering"]
[{"$f":"ROW()","v":1574},null,"Other Depreciable"]
[{"$f":"ROW()","v":1575},null,"Computers and Motor Vehicles",{"$f":"D1564","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1575&\"-\"&$C$2,Asset_Splits!$A:$F,E1575,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1571*$F1575","v":0},{"$f":"Asset_NoReclass!AA1571*$F1575","v":0},{"$f":"Asset_NoReclass!AB1571*$F1575","v":0},{"$f":"Asset_NoReclass!AC1571*$F1575","v":0}]
[{"$f":"ROW()","v":1576},null,"Cathodic/Corrosion Protection","2016",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1576&\"-\"&$C$2,Asset_Splits!$A:$F,E1576,FALSE)","v":0.60148471272782511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1571*$F1576","v":0},{"$f":"Asset_NoReclass!AA1571*$F1576","v":0},{"$f":"Asset_NoReclass!AB1571*$F1576","v":0},{"$f":"Asset_NoReclass!AC1571*$F1576","v":0}]
[{"$f":"ROW()","v":1577},null,"SCADA , ECI And Comms","2016",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1577&\"-\"&$C$2,Asset_Splits!$A:$F,E1577,FALSE)","v":0.39851528727217483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1571*$F1577","v":0},{"$f":"Asset_NoReclass!AA1571*$F1577","v":0},{"$f":"Asset_NoReclass!AB1571*$F1577","v":0},{"$f":"Asset_NoReclass!AC1571*$F1577","v":0}]
[{"$f":"ROW()","v":1578},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1579},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1580},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1571:Z1579)","v":0},0,0,0]
[{"$f":"ROW()","v":1581},"Depreciation"]
[{"$f":"ROW()","v":1582},null,"Pipeline"]
[{"$f":"ROW()","v":1583},null,"Compression"]
[{"$f":"ROW()","v":1584},null,"Metering"]
[{"$f":"ROW()","v":1585},null,"Other Depreciable"]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1542=0,0,MIN((Z1553/Z1542)*(Z1553>0),Z1553))","v":0},0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1543=0,0,MIN((Z1554/Z1543)*(Z1554>0),Z1554))","v":0},0,0,0]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1544=0,0,MIN((Z1555/Z1544)*(Z1555>0),Z1555))","v":0},0,0,0]
[{"$f":"ROW()","v":1589},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1590},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1591},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1582:Z1590)","v":0},0,0,0]
[{"$f":"ROW()","v":1592},"Closing Value"]
[{"$f":"ROW()","v":1593},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1549+Y1560+Y1571+Y1582","v":0},0,0,0,0]
[{"$f":"ROW()","v":1594},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1599},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1593:Y1601)","v":0},{"$f":"SUM(Z1593:Z1601)","v":0},0,0,0]
[{"$f":"ROW()","v":1603},"Over Depreciation"]
[{"$f":"ROW()","v":1604},null,"Pipeline"]
[{"$f":"ROW()","v":1605},null,"Compression"]
[{"$f":"ROW()","v":1606},null,"Metering"]
[{"$f":"ROW()","v":1607},null,"Other Depreciable"]
[{"$f":"ROW()","v":1608},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1609},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1610},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1611},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1612},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1613},null,"Total"]
[{"$f":"ROW()","v":1614}]
["2017 Capex"]
[{"$f":"ROW()","v":1616},"Life"]
[{"$f":"ROW()","v":1617},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AA1617-1)","v":69},68]
[{"$f":"ROW()","v":1618},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":1619},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28]
[{"$f":"ROW()","v":1620},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28]
[{"$f":"ROW()","v":1621},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AA1621-1)","v":4},3]
[{"$f":"ROW()","v":1622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AA1622-1)","v":14},13]
[{"$f":"ROW()","v":1623},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8]
[{"$f":"ROW()","v":1624},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1625},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AA1625-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1626}]
[{"$f":"ROW()","v":1627},"Opening Value"]
[{"$f":"ROW()","v":1628},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1672","v":0},0,0,0]
[{"$f":"ROW()","v":1629},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1630},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1631},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1632},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1633},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1634},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1636},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1628:Z1636)","v":0},{"$f":"SUM(AA1628:AA1635)","v":0},0,0]
[{"$f":"ROW()","v":1638},"Capex"]
[{"$f":"ROW()","v":1639},null,"Pipeline",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1639&\"-\"&$C$2,Asset_Splits!$A:$F,E1639,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1639*$F1639","v":0}]
[{"$f":"ROW()","v":1640},null,"Compression"]
[{"$f":"ROW()","v":1641},null,"Metering"]
[{"$f":"ROW()","v":1642},null,"Other Depreciable"]
[{"$f":"ROW()","v":1643},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1643&\"-\"&$C$2,Asset_Splits!$A:$F,E1643,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1639*$F1643","v":0}]
[{"$f":"ROW()","v":1644},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1644&\"-\"&$C$2,Asset_Splits!$A:$F,E1644,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1639*$F1644","v":0}]
[{"$f":"ROW()","v":1645},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1645&\"-\"&$C$2,Asset_Splits!$A:$F,E1645,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1639*$F1645","v":0}]
[{"$f":"ROW()","v":1646},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1647},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1639:Z1647)","v":0}]
[{"$f":"ROW()","v":1649},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1648-Asset_NoReclass!Z1639)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1650},null,"Pipeline",{"$f":"D1639","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1650&\"-\"&$C$2,Asset_Splits!$A:$F,E1650,FALSE)","v":0}]
[{"$f":"ROW()","v":1651},null,"Compression"]
[{"$f":"ROW()","v":1652},null,"Metering"]
[{"$f":"ROW()","v":1653},null,"Other Depreciable"]
[{"$f":"ROW()","v":1654},null,"Computers and Motor Vehicles",{"$f":"D1643","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1654&\"-\"&$C$2,Asset_Splits!$A:$F,E1654,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1650*$F1654","v":0},{"$f":"Asset_NoReclass!AB1650*$F1654","v":0},{"$f":"Asset_NoReclass!AC1650*$F1654","v":0}]
[{"$f":"ROW()","v":1655},null,"Cathodic/Corrosion Protection","2017",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1655&\"-\"&$C$2,Asset_Splits!$A:$F,E1655,FALSE)","v":0.79818469215101528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1650*$F1655","v":0},{"$f":"Asset_NoReclass!AB1650*$F1655","v":0},{"$f":"Asset_NoReclass!AC1650*$F1655","v":0}]
[{"$f":"ROW()","v":1656},null,"SCADA , ECI And Comms","2017",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1656&\"-\"&$C$2,Asset_Splits!$A:$F,E1656,FALSE)","v":0.2018153078489846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1650*$F1656","v":0},{"$f":"Asset_NoReclass!AB1650*$F1656","v":0},{"$f":"Asset_NoReclass!AC1650*$F1656","v":0}]
[{"$f":"ROW()","v":1657},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1658},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1659},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1650:AA1658)","v":0},0,0]
[{"$f":"ROW()","v":1660},"Depreciation"]
[{"$f":"ROW()","v":1661},null,"Pipeline"]
[{"$f":"ROW()","v":1662},null,"Compression"]
[{"$f":"ROW()","v":1663},null,"Metering"]
[{"$f":"ROW()","v":1664},null,"Other Depreciable"]
[{"$f":"ROW()","v":1665},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1621=0,0,MIN((AA1632/AA1621)*(AA1632>0),AA1632))","v":0},0,0]
[{"$f":"ROW()","v":1666},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1622=0,0,MIN((AA1633/AA1622)*(AA1633>0),AA1633))","v":0},0,0]
[{"$f":"ROW()","v":1667},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1623=0,0,MIN((AA1634/AA1623)*(AA1634>0),AA1634))","v":0},0,0]
[{"$f":"ROW()","v":1668},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1669},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1661:AA1669)","v":0},0,0]
[{"$f":"ROW()","v":1671},"Closing Value"]
[{"$f":"ROW()","v":1672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1628+Z1639+Z1650+Z1661","v":0},0,0,0]
[{"$f":"ROW()","v":1673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1677},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1679},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1680},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1672:Z1680)","v":0},{"$f":"SUM(AA1672:AA1680)","v":0},0,0]
[{"$f":"ROW()","v":1682},"Over Depreciation"]
[{"$f":"ROW()","v":1683},null,"Pipeline"]
[{"$f":"ROW()","v":1684},null,"Compression"]
[{"$f":"ROW()","v":1685},null,"Metering"]
[{"$f":"ROW()","v":1686},null,"Other Depreciable"]
[{"$f":"ROW()","v":1687},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1688},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1689},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1690},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1691},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1692},null,"Total"]
[{"$f":"ROW()","v":1693}]
["2018 Capex"]
[{"$f":"ROW()","v":1695},"Life"]
[{"$f":"ROW()","v":1696},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AB1696-1)","v":69}]
[{"$f":"ROW()","v":1697},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":1698},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29]
[{"$f":"ROW()","v":1699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29]
[{"$f":"ROW()","v":1700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AB1700-1)","v":4}]
[{"$f":"ROW()","v":1701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AB1701-1)","v":14}]
[{"$f":"ROW()","v":1702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9]
[{"$f":"ROW()","v":1703},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1704},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AB1704-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1705}]
[{"$f":"ROW()","v":1706},"Opening Value"]
[{"$f":"ROW()","v":1707},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1751","v":0},8.6297307546749663E-2,8.6297307546749663E-2]
[{"$f":"ROW()","v":1708},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1709},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1710},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1711},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1712},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1713},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1714},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1715},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1716},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1707:AA1715)","v":0},{"$f":"SUM(AB1707:AB1715)","v":8.6297307546749663E-2},8.6297307546749663E-2]
[{"$f":"ROW()","v":1717},"Capex"]
[{"$f":"ROW()","v":1718},null,"Pipeline",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1718&\"-\"&$C$2,Asset_Splits!$A:$F,E1718,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1718*$F1718","v":8.6297307546749663E-2}]
[{"$f":"ROW()","v":1719},null,"Compression"]
[{"$f":"ROW()","v":1720},null,"Metering"]
[{"$f":"ROW()","v":1721},null,"Other Depreciable"]
[{"$f":"ROW()","v":1722},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1722&\"-\"&$C$2,Asset_Splits!$A:$F,E1722,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1718*$F1722","v":0}]
[{"$f":"ROW()","v":1723},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1723&\"-\"&$C$2,Asset_Splits!$A:$F,E1723,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1718*$F1723","v":0}]
[{"$f":"ROW()","v":1724},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1724&\"-\"&$C$2,Asset_Splits!$A:$F,E1724,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1718*$F1724","v":0}]
[{"$f":"ROW()","v":1725},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1726},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1727},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1718:AA1726)","v":8.6297307546749663E-2}]
[{"$f":"ROW()","v":1728},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1727-Asset_NoReclass!AA1718)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1729},null,"Pipeline",{"$f":"D1718","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1729&\"-\"&$C$2,Asset_Splits!$A:$F,E1729,FALSE)","v":1.680812478241489E-2}]
[{"$f":"ROW()","v":1730},null,"Compression"]
[{"$f":"ROW()","v":1731},null,"Metering"]
[{"$f":"ROW()","v":1732},null,"Other Depreciable"]
[{"$f":"ROW()","v":1733},null,"Computers and Motor Vehicles",{"$f":"D1722","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1733&\"-\"&$C$2,Asset_Splits!$A:$F,E1733,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1729*$F1733","v":0},{"$f":"Asset_NoReclass!AC1729*$F1733","v":0}]
[{"$f":"ROW()","v":1734},null,"Cathodic/Corrosion Protection","2018",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1734&\"-\"&$C$2,Asset_Splits!$A:$F,E1734,FALSE)","v":0.87433851643697424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1729*$F1734","v":0},{"$f":"Asset_NoReclass!AC1729*$F1734","v":0}]
[{"$f":"ROW()","v":1735},null,"SCADA , ECI And Comms","2018",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1735&\"-\"&$C$2,Asset_Splits!$A:$F,E1735,FALSE)","v":0.10885335878061089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1729*$F1735","v":0},{"$f":"Asset_NoReclass!AC1729*$F1735","v":0}]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1738},null,"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,{"$f":"SUM(AB1729:AB1737)","v":0},0]
[{"$f":"ROW()","v":1739},"Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1700=0,0,MIN((AB1711/AB1700)*(AB1711>0),AB1711))","v":0},0]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1701=0,0,MIN((AB1712/AB1701)*(AB1712>0),AB1712))","v":0},0]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1702=0,0,MIN((AB1713/AB1702)*(AB1713>0),AB1713))","v":0},0]
[{"$f":"ROW()","v":1747},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1748},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1749},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1740:AB1748)","v":0},0]
[{"$f":"ROW()","v":1750},"Closing Value"]
[{"$f":"ROW()","v":1751},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1707+AA1718+AA1729+AA1740","v":8.6297307546749663E-2},8.6297307546749663E-2,8.6297307546749663E-2]
[{"$f":"ROW()","v":1752},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1753},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1754},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1755},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1756},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1757},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1758},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1760},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1751:AA1759)","v":8.6297307546749663E-2},{"$f":"SUM(AB1751:AB1759)","v":8.6297307546749663E-2},8.6297307546749663E-2]
[{"$f":"ROW()","v":1761},"Over Depreciation"]
[{"$f":"ROW()","v":1762},null,"Pipeline"]
[{"$f":"ROW()","v":1763},null,"Compression"]
[{"$f":"ROW()","v":1764},null,"Metering"]
[{"$f":"ROW()","v":1765},null,"Other Depreciable"]
[{"$f":"ROW()","v":1766},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1767},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1768},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1769},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1770},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1771},null,"Total"]
[{"$f":"ROW()","v":1772}]
["2019 Capex"]
[{"$f":"ROW()","v":1774},"Life"]
[{"$f":"ROW()","v":1775},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70}]
[{"$f":"ROW()","v":1776},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":1777},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30}]
[{"$f":"ROW()","v":1778},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30}]
[{"$f":"ROW()","v":1779},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5}]
[{"$f":"ROW()","v":1780},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15}]
[{"$f":"ROW()","v":1781},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10}]
[{"$f":"ROW()","v":1782},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1783},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561}]
[{"$f":"ROW()","v":1784}]
[{"$f":"ROW()","v":1785},"Opening Value"]
[{"$f":"ROW()","v":1786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1830","v":0},8.8731049311209335E-3]
[{"$f":"ROW()","v":1787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1793},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1794},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1795},null,"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,{"$f":"SUM(AB1786:AB1794)","v":0},{"$f":"SUM(AC1786:AC1794)","v":8.8731049311209335E-3}]
[{"$f":"ROW()","v":1796},"Capex"]
[{"$f":"ROW()","v":1797},null,"Pipeline",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1797&\"-\"&$C$2,Asset_Splits!$A:$F,E1797,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1797*$F1797","v":8.8731049311209335E-3}]
[{"$f":"ROW()","v":1798},null,"Compression"]
[{"$f":"ROW()","v":1799},null,"Metering"]
[{"$f":"ROW()","v":1800},null,"Other Depreciable"]
[{"$f":"ROW()","v":1801},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1801&\"-\"&$C$2,Asset_Splits!$A:$F,E1801,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1797*$F1801","v":0}]
[{"$f":"ROW()","v":1802},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1802&\"-\"&$C$2,Asset_Splits!$A:$F,E1802,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1797*$F1802","v":0}]
[{"$f":"ROW()","v":1803},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1803&\"-\"&$C$2,Asset_Splits!$A:$F,E1803,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1797*$F1803","v":0}]
[{"$f":"ROW()","v":1804},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1805},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1806},null,"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,{"$f":"SUM(AB1797:AB1805)","v":8.8731049311209335E-3}]
[{"$f":"ROW()","v":1807},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1806-Asset_NoReclass!AB1797)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1808},null,"Pipeline",{"$f":"D1797","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1808&\"-\"&$C$2,Asset_Splits!$A:$F,E1808,FALSE)","v":1.3169468837314069E-3}]
[{"$f":"ROW()","v":1809},null,"Compression"]
[{"$f":"ROW()","v":1810},null,"Metering"]
[{"$f":"ROW()","v":1811},null,"Other Depreciable"]
[{"$f":"ROW()","v":1812},null,"Computers and Motor Vehicles",{"$f":"D1801","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1812&\"-\"&$C$2,Asset_Splits!$A:$F,E1812,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1808*$F1812","v":0}]
[{"$f":"ROW()","v":1813},null,"Cathodic/Corrosion Protection","2019",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1813&\"-\"&$C$2,Asset_Splits!$A:$F,E1813,FALSE)","v":0.97894814276054942},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1808*$F1813","v":0}]
[{"$f":"ROW()","v":1814},null,"SCADA , ECI And Comms","2019",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1814&\"-\"&$C$2,Asset_Splits!$A:$F,E1814,FALSE)","v":1.9734910355719146E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1808*$F1814","v":0}]
[{"$f":"ROW()","v":1815},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1816},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1817},null,"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,{"$f":"SUM(AC1808:AC1816)","v":0}]
[{"$f":"ROW()","v":1818},"Depreciation"]
[{"$f":"ROW()","v":1819},null,"Pipeline"]
[{"$f":"ROW()","v":1820},null,"Compression"]
[{"$f":"ROW()","v":1821},null,"Metering"]
[{"$f":"ROW()","v":1822},null,"Other Depreciable"]
[{"$f":"ROW()","v":1823},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1779=0,0,MIN((AC1790/AC1779)*(AC1790>0),AC1790))","v":0}]
[{"$f":"ROW()","v":1824},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1780=0,0,MIN((AC1791/AC1780)*(AC1791>0),AC1791))","v":0}]
[{"$f":"ROW()","v":1825},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1781=0,0,MIN((AC1792/AC1781)*(AC1792>0),AC1792))","v":0}]
[{"$f":"ROW()","v":1826},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1827},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1828},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1819:AC1827)","v":0}]
[{"$f":"ROW()","v":1829},"Closing Value"]
[{"$f":"ROW()","v":1830},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1786+AB1797+AB1808+AB1819","v":8.8731049311209335E-3},8.8731049311209335E-3]
[{"$f":"ROW()","v":1831},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1832},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1833},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1834},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1835},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1837},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1838},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1839},null,"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,{"$f":"SUM(AB1830:AB1838)","v":8.8731049311209335E-3},{"$f":"SUM(AC1830:AC1838)","v":8.8731049311209335E-3}]
[{"$f":"ROW()","v":1840},"Over Depreciation"]
[{"$f":"ROW()","v":1841},null,"Pipeline"]
[{"$f":"ROW()","v":1842},null,"Compression"]
[{"$f":"ROW()","v":1843},null,"Metering"]
[{"$f":"ROW()","v":1844},null,"Other Depreciable"]
[{"$f":"ROW()","v":1845},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1846},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1847},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1850},null,"Total"]
[{"$f":"ROW()","v":1851}]
["2020 Capex"]
[{"$f":"ROW()","v":1853},"Life"]
[{"$f":"ROW()","v":1854},null,"Pipeline"]
[{"$f":"ROW()","v":1855},null,"Compression"]
[{"$f":"ROW()","v":1856},null,"Metering"]
[{"$f":"ROW()","v":1857},null,"Other Depreciable"]
[{"$f":"ROW()","v":1858},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1859},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1860},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1861},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1862},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1863}]
[{"$f":"ROW()","v":1864},"Opening Value"]
[{"$f":"ROW()","v":1865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1909","v":0}]
[{"$f":"ROW()","v":1866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1869},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1870},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1871},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1865:AC1873)","v":0}]
[{"$f":"ROW()","v":1875},"Capex"]
[{"$f":"ROW()","v":1876},null,"Pipeline",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1876&\"-\"&$C$2,Asset_Splits!$A:$F,E1876,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1876*$F1876","v":0.23772212948907476}]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1880&\"-\"&$C$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1876*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1881&\"-\"&$C$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1876*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1882&\"-\"&$C$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1876*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1884},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1885},null,"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,{"$f":"SUM(AC1876:AC1884)","v":0.23772212948907476}]
[{"$f":"ROW()","v":1886},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1885-Asset_NoReclass!AC1876)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1887},null,"Pipeline",{"$f":"D1876","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1887&\"-\"&$C$2,Asset_Splits!$A:$F,E1887,FALSE)","v":4.9308526598278446E-2}]
[{"$f":"ROW()","v":1888},null,"Compression"]
[{"$f":"ROW()","v":1889},null,"Metering"]
[{"$f":"ROW()","v":1890},null,"Other Depreciable"]
[{"$f":"ROW()","v":1891},null,"Computers and Motor Vehicles",{"$f":"D1880","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1891&\"-\"&$C$2,Asset_Splits!$A:$F,E1891,FALSE)","v":0}]
[{"$f":"ROW()","v":1892},null,"Cathodic/Corrosion Protection","2020",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1892&\"-\"&$C$2,Asset_Splits!$A:$F,E1892,FALSE)","v":0.79080595311283652}]
[{"$f":"ROW()","v":1893},null,"SCADA , ECI And Comms","2020",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1893&\"-\"&$C$2,Asset_Splits!$A:$F,E1893,FALSE)","v":0.15988552028888497}]
[{"$f":"ROW()","v":1894},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1895},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1896},null,"Total"]
[{"$f":"ROW()","v":1897},"Depreciation"]
[{"$f":"ROW()","v":1898},null,"Pipeline"]
[{"$f":"ROW()","v":1899},null,"Compression"]
[{"$f":"ROW()","v":1900},null,"Metering"]
[{"$f":"ROW()","v":1901},null,"Other Depreciable"]
[{"$f":"ROW()","v":1902},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1903},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1904},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1905},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1906},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1907},null,"Total"]
[{"$f":"ROW()","v":1908},"Closing Value"]
[{"$f":"ROW()","v":1909},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1865+AC1876+AC1887+AC1898","v":0.23772212948907476}]
[{"$f":"ROW()","v":1910},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1911},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1912},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1913},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1914},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1915},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1916},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1917},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1918},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1909:AC1917)","v":0.23772212948907476}]
[{"$f":"ROW()","v":1919},"Over Depreciation"]
[{"$f":"ROW()","v":1920},null,"Pipeline"]
[{"$f":"ROW()","v":1921},null,"Compression"]
[{"$f":"ROW()","v":1922},null,"Metering"]
[{"$f":"ROW()","v":1923},null,"Other Depreciable"]
[{"$f":"ROW()","v":1924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1927},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1928},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1929},null,"Total"]
[{"$f":"ROW()","v":1930}]
["2021 Capex"]
[{"$f":"ROW()","v":1932},"Life"]
[{"$f":"ROW()","v":1933},null,"Pipeline"]
[{"$f":"ROW()","v":1934},null,"Compression"]
[{"$f":"ROW()","v":1935},null,"Metering"]
[{"$f":"ROW()","v":1936},null,"Other Depreciable"]
[{"$f":"ROW()","v":1937},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1938},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1939},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1940},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1941},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1942}]
[{"$f":"ROW()","v":1943},"Opening Value"]
[{"$f":"ROW()","v":1944},null,"Pipeline"]
[{"$f":"ROW()","v":1945},null,"Compression"]
[{"$f":"ROW()","v":1946},null,"Metering"]
[{"$f":"ROW()","v":1947},null,"Other Depreciable"]
[{"$f":"ROW()","v":1948},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1949},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1950},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1951},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1952},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1953},null,"Total"]
[{"$f":"ROW()","v":1954},"Capex"]
[{"$f":"ROW()","v":1955},null,"Pipeline"]
[{"$f":"ROW()","v":1956},null,"Compression"]
[{"$f":"ROW()","v":1957},null,"Metering"]
[{"$f":"ROW()","v":1958},null,"Other Depreciable"]
[{"$f":"ROW()","v":1959},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1960},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1961},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1962},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1963},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1964},null,"Total"]
[{"$f":"ROW()","v":1965},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1966},null,"Pipeline"]
[{"$f":"ROW()","v":1967},null,"Compression"]
[{"$f":"ROW()","v":1968},null,"Metering"]
[{"$f":"ROW()","v":1969},null,"Other Depreciable"]
[{"$f":"ROW()","v":1970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1973},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1974},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1975},null,"Total"]
[{"$f":"ROW()","v":1976},"Depreciation"]
[{"$f":"ROW()","v":1977},null,"Pipeline"]
[{"$f":"ROW()","v":1978},null,"Compression"]
[{"$f":"ROW()","v":1979},null,"Metering"]
[{"$f":"ROW()","v":1980},null,"Other Depreciable"]
[{"$f":"ROW()","v":1981},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1982},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1983},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1984},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1985},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1986},null,"Total"]
[{"$f":"ROW()","v":1987},"Closing Value"]
[{"$f":"ROW()","v":1988},null,"Pipeline"]
[{"$f":"ROW()","v":1989},null,"Compression"]
[{"$f":"ROW()","v":1990},null,"Metering"]
[{"$f":"ROW()","v":1991},null,"Other Depreciable"]
[{"$f":"ROW()","v":1992},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1993},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1994},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1995},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1996},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1997},null,"Total"]
[{"$f":"ROW()","v":1998},"Over Depreciation"]
[{"$f":"ROW()","v":1999},null,"Pipeline"]
[{"$f":"ROW()","v":2000},null,"Compression"]
[{"$f":"ROW()","v":2001},null,"Metering"]
[{"$f":"ROW()","v":2002},null,"Other Depreciable"]
[{"$f":"ROW()","v":2003},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2004},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2005},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2022 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2020},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2021}]
[{"$f":"ROW()","v":2022},"Opening Value"]
[{"$f":"ROW()","v":2023},null,"Pipeline"]
[{"$f":"ROW()","v":2024},null,"Compression"]
[{"$f":"ROW()","v":2025},null,"Metering"]
[{"$f":"ROW()","v":2026},null,"Other Depreciable"]
[{"$f":"ROW()","v":2027},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2028},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2029},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2030},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2031},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2032},null,"Total"]
[{"$f":"ROW()","v":2033},"Capex"]
[{"$f":"ROW()","v":2034},null,"Pipeline"]
[{"$f":"ROW()","v":2035},null,"Compression"]
[{"$f":"ROW()","v":2036},null,"Metering"]
[{"$f":"ROW()","v":2037},null,"Other Depreciable"]
[{"$f":"ROW()","v":2038},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2039},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2040},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2041},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2042},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2043},null,"Total"]
[{"$f":"ROW()","v":2044},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2045},null,"Pipeline"]
[{"$f":"ROW()","v":2046},null,"Compression"]
[{"$f":"ROW()","v":2047},null,"Metering"]
[{"$f":"ROW()","v":2048},null,"Other Depreciable"]
[{"$f":"ROW()","v":2049},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2050},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2051},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2052},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2053},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2054},null,"Total"]
[{"$f":"ROW()","v":2055},"Depreciation"]
[{"$f":"ROW()","v":2056},null,"Pipeline"]
[{"$f":"ROW()","v":2057},null,"Compression"]
[{"$f":"ROW()","v":2058},null,"Metering"]
[{"$f":"ROW()","v":2059},null,"Other Depreciable"]
[{"$f":"ROW()","v":2060},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2061},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2062},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2063},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2064},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2065},null,"Total"]
[{"$f":"ROW()","v":2066},"Closing Value"]
[{"$f":"ROW()","v":2067},null,"Pipeline"]
[{"$f":"ROW()","v":2068},null,"Compression"]
[{"$f":"ROW()","v":2069},null,"Metering"]
[{"$f":"ROW()","v":2070},null,"Other Depreciable"]
[{"$f":"ROW()","v":2071},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2072},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2073},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2075},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2076},null,"Total"]
[{"$f":"ROW()","v":2077},"Over Depreciation"]
[{"$f":"ROW()","v":2078},null,"Pipeline"]
[{"$f":"ROW()","v":2079},null,"Compression"]
[{"$f":"ROW()","v":2080},null,"Metering"]
[{"$f":"ROW()","v":2081},null,"Other Depreciable"]
[{"$f":"ROW()","v":2082},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2083},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2084},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2085},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2086},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2087},null,"Total"]
[{"$f":"ROW()","v":2088}]
["2023 Capex"]
[{"$f":"ROW()","v":2090},"Life"]
[{"$f":"ROW()","v":2091},null,"Pipeline"]
[{"$f":"ROW()","v":2092},null,"Compression"]
[{"$f":"ROW()","v":2093},null,"Metering"]
[{"$f":"ROW()","v":2094},null,"Other Depreciable"]
[{"$f":"ROW()","v":2095},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2096},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2097},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2100}]
[{"$f":"ROW()","v":2101},"Opening Value"]
[{"$f":"ROW()","v":2102},null,"Pipeline"]
[{"$f":"ROW()","v":2103},null,"Compression"]
[{"$f":"ROW()","v":2104},null,"Metering"]
[{"$f":"ROW()","v":2105},null,"Other Depreciable"]
[{"$f":"ROW()","v":2106},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2107},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2108},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2109},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2110},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2111},null,"Total"]
[{"$f":"ROW()","v":2112},"Capex"]
[{"$f":"ROW()","v":2113},null,"Pipeline"]
[{"$f":"ROW()","v":2114},null,"Compression"]
[{"$f":"ROW()","v":2115},null,"Metering"]
[{"$f":"ROW()","v":2116},null,"Other Depreciable"]
[{"$f":"ROW()","v":2117},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2118},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2119},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2120},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2121},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2122},null,"Total"]
[{"$f":"ROW()","v":2123},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2124},null,"Pipeline"]
[{"$f":"ROW()","v":2125},null,"Compression"]
[{"$f":"ROW()","v":2126},null,"Metering"]
[{"$f":"ROW()","v":2127},null,"Other Depreciable"]
[{"$f":"ROW()","v":2128},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2129},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2130},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2131},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2133},null,"Total"]
[{"$f":"ROW()","v":2134},"Depreciation"]
[{"$f":"ROW()","v":2135},null,"Pipeline"]
[{"$f":"ROW()","v":2136},null,"Compression"]
[{"$f":"ROW()","v":2137},null,"Metering"]
[{"$f":"ROW()","v":2138},null,"Other Depreciable"]
[{"$f":"ROW()","v":2139},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2140},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2141},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Closing Value"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2154},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2155},null,"Total"]
[{"$f":"ROW()","v":2156},"Over Depreciation"]
[{"$f":"ROW()","v":2157},null,"Pipeline"]
[{"$f":"ROW()","v":2158},null,"Compression"]
[{"$f":"ROW()","v":2159},null,"Metering"]
[{"$f":"ROW()","v":2160},null,"Other Depreciable"]
[{"$f":"ROW()","v":2161},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2162},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2163},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2164},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2165},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2166},null,"Total"]
[{"$f":"ROW()","v":2167}]
["2024 Capex"]
[{"$f":"ROW()","v":2169},"Life"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2178},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2179}]
[{"$f":"ROW()","v":2180},"Opening Value"]
[{"$f":"ROW()","v":2181},null,"Pipeline"]
[{"$f":"ROW()","v":2182},null,"Compression"]
[{"$f":"ROW()","v":2183},null,"Metering"]
[{"$f":"ROW()","v":2184},null,"Other Depreciable"]
[{"$f":"ROW()","v":2185},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2186},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2187},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2188},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2189},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2190},null,"Total"]
[{"$f":"ROW()","v":2191},"Capex"]
[{"$f":"ROW()","v":2192},null,"Pipeline"]
[{"$f":"ROW()","v":2193},null,"Compression"]
[{"$f":"ROW()","v":2194},null,"Metering"]
[{"$f":"ROW()","v":2195},null,"Other Depreciable"]
[{"$f":"ROW()","v":2196},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2197},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2198},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2199},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2200},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2201},null,"Total"]
[{"$f":"ROW()","v":2202},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2203},null,"Pipeline"]
[{"$f":"ROW()","v":2204},null,"Compression"]
[{"$f":"ROW()","v":2205},null,"Metering"]
[{"$f":"ROW()","v":2206},null,"Other Depreciable"]
[{"$f":"ROW()","v":2207},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2208},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2209},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2212},null,"Total"]
[{"$f":"ROW()","v":2213},"Depreciation"]
[{"$f":"ROW()","v":2214},null,"Pipeline"]
[{"$f":"ROW()","v":2215},null,"Compression"]
[{"$f":"ROW()","v":2216},null,"Metering"]
[{"$f":"ROW()","v":2217},null,"Other Depreciable"]
[{"$f":"ROW()","v":2218},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2219},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2220},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2221},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2222},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2223},null,"Total"]
[{"$f":"ROW()","v":2224},"Closing Value"]
[{"$f":"ROW()","v":2225},null,"Pipeline"]
[{"$f":"ROW()","v":2226},null,"Compression"]
[{"$f":"ROW()","v":2227},null,"Metering"]
[{"$f":"ROW()","v":2228},null,"Other Depreciable"]
[{"$f":"ROW()","v":2229},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2230},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2231},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2232},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2233},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2234},null,"Total"]
[{"$f":"ROW()","v":2235},"Over Depreciation"]
[{"$f":"ROW()","v":2236},null,"Pipeline"]
[{"$f":"ROW()","v":2237},null,"Compression"]
[{"$f":"ROW()","v":2238},null,"Metering"]
[{"$f":"ROW()","v":2239},null,"Other Depreciable"]
[{"$f":"ROW()","v":2240},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2241},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2242},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2243},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2244},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2245},null,"Total"]
[{"$f":"ROW()","v":2246}]
["2025 Capex"]
[{"$f":"ROW()","v":2248},"Life"]
[{"$f":"ROW()","v":2249},null,"Pipeline"]
[{"$f":"ROW()","v":2250},null,"Compression"]
[{"$f":"ROW()","v":2251},null,"Metering"]
[{"$f":"ROW()","v":2252},null,"Other Depreciable"]
[{"$f":"ROW()","v":2253},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2254},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2255},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2256},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2257},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2258}]
[{"$f":"ROW()","v":2259},"Opening Value"]
[{"$f":"ROW()","v":2260},null,"Pipeline"]
[{"$f":"ROW()","v":2261},null,"Compression"]
[{"$f":"ROW()","v":2262},null,"Metering"]
[{"$f":"ROW()","v":2263},null,"Other Depreciable"]
[{"$f":"ROW()","v":2264},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2265},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2266},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2267},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2268},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2269},null,"Total"]
[{"$f":"ROW()","v":2270},"Capex"]
[{"$f":"ROW()","v":2271},null,"Pipeline"]
[{"$f":"ROW()","v":2272},null,"Compression"]
[{"$f":"ROW()","v":2273},null,"Metering"]
[{"$f":"ROW()","v":2274},null,"Other Depreciable"]
[{"$f":"ROW()","v":2275},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2276},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2277},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280},null,"Total"]
[{"$f":"ROW()","v":2281},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2290},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2291},null,"Total"]
[{"$f":"ROW()","v":2292},"Depreciation"]
[{"$f":"ROW()","v":2293},null,"Pipeline"]
[{"$f":"ROW()","v":2294},null,"Compression"]
[{"$f":"ROW()","v":2295},null,"Metering"]
[{"$f":"ROW()","v":2296},null,"Other Depreciable"]
[{"$f":"ROW()","v":2297},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2298},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2299},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2301},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2302},null,"Total"]
[{"$f":"ROW()","v":2303},"Closing Value"]
[{"$f":"ROW()","v":2304},null,"Pipeline"]
[{"$f":"ROW()","v":2305},null,"Compression"]
[{"$f":"ROW()","v":2306},null,"Metering"]
[{"$f":"ROW()","v":2307},null,"Other Depreciable"]
[{"$f":"ROW()","v":2308},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2309},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2310},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2311},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2312},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2313},null,"Total"]
[{"$f":"ROW()","v":2314},"Over Depreciation"]
[{"$f":"ROW()","v":2315},null,"Pipeline"]
[{"$f":"ROW()","v":2316},null,"Compression"]
[{"$f":"ROW()","v":2317},null,"Metering"]
[{"$f":"ROW()","v":2318},null,"Other Depreciable"]
[{"$f":"ROW()","v":2319},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2320},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2321},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2322},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2323},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2324},null,"Total"]
[{"$f":"ROW()","v":2325}]

{"sheet":"frCompression","index":10,"n_rows":2325,"n_cols":29,"rows_kept":2325,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Compression"]
["Asset",null,"Compression"]
["Ref.",{"$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},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$32& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H32","v":0.59411943042115911},{"$f":"Inputs!I32","v":0.6285888897203723},{"$f":"Inputs!J32","v":0.64821733182131314},{"$f":"Inputs!K32","v":0.66784577392225386},{"$f":"Inputs!L32","v":0.68364427610105993},{"$f":"Inputs!M32","v":0.70135774824093333},{"$f":"Inputs!N32","v":0.72098619034187394},{"$f":"Inputs!O32","v":0.74444457236494954},{"$f":"Inputs!P32","v":0.76646672691722451},{"$f":"Inputs!Q32","v":0.79471253384296858},{"$f":"Inputs!R32","v":0.81146852100230837},{"$f":"Inputs!S32","v":0.83301193306431653},{"$f":"Inputs!T32","v":0.85886402753872626},{"$f":"Inputs!U32","v":0.87779690189328741},{"$f":"Inputs!V32","v":0.90189328743545605},{"$f":"Inputs!W32","v":0.91738382099827875},{"$f":"Inputs!X32","v":0.93287435456110157},{"$f":"Inputs!Y32","v":0.946643717728055},{"$f":"Inputs!Z32","v":0.96471600688468151},{"$f":"Inputs!AA32","v":0.98192771084337338},{"$f":"Inputs!AB32","v":1},{"$f":"Inputs!AC32","v":1.0128999999999999}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$32&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H33","v":1.6831632644822279},{"$f":"Inputs!I33","v":1.5908648981130575},{"$f":"Inputs!J33","v":1.542692475053504},{"$f":"Inputs!K33","v":1.4973516926325767},{"$f":"Inputs!L33","v":1.4627490274666977},{"$f":"Inputs!M33","v":1.4258058779675389},{"$f":"Inputs!N33","v":1.3869891176775861},{"$f":"Inputs!O33","v":1.3432833512684532},{"$f":"Inputs!P33","v":1.3046880769659244},{"$f":"Inputs!Q33","v":1.2583166332665332},{"$f":"Inputs!R33","v":1.2323336939365457},{"$f":"Inputs!S33","v":1.200462994955428},{"$f":"Inputs!T33","v":1.1643286573146294},{"$f":"Inputs!U33","v":1.1392156862745098},{"$f":"Inputs!V33","v":1.1087786259541985},{"$f":"Inputs!W33","v":1.0900562851782365},{"$f":"Inputs!X33","v":1.0719557195571956},{"$f":"Inputs!Y33","v":1.0563636363636364},{"$f":"Inputs!Z33","v":1.0365744870651206},{"$f":"Inputs!AA33","v":1.0184049079754602},{"$f":"Inputs!AB33","v":1},{"$f":"Inputs!AC33","v":0.98726429065060728}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
["All Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP  Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":122},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2001 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2002 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2003 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2004 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2005 Capex"]
[{"$f":"ROW()","v":668},"Life"]
[{"$f":"ROW()","v":669},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,O669-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":670},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":671},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":672},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":673},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,O673-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,O674-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":675},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,O677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"Opening Value"]
[{"$f":"ROW()","v":680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732]
[{"$f":"ROW()","v":682},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0.72439178030906437,0.65195260227815788,0.5795134242472515,0.50707424621634511,0.43463506818543868,0.36219589015453224,0.2897567121236258,0.21731753409271937,0.14487835606181293,7.2439178030906465E-2,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N680:N688)","v":0},{"$f":"SUM(O680:O688)","v":57.166591166546795},57.09415198851589,57.021712810484985,56.94927363245408,56.876834454423168,56.804395276392263,56.731956098361358,56.659516920330454,56.587077742299542,56.514638564268637,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732]
[{"$f":"ROW()","v":690},"Capex"]
[{"$f":"ROW()","v":691},null,"Pipeline"]
[{"$f":"ROW()","v":692},null,"Compression",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D692&\"-\"&$C$2,Asset_Splits!$A:$F,E692,FALSE)","v":0.98732840693266721},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N692*$F692","v":56.442199386237732}]
[{"$f":"ROW()","v":693},null,"Metering"]
[{"$f":"ROW()","v":694},null,"Other Depreciable"]
[{"$f":"ROW()","v":695},null,"Computers and Motor Vehicles",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D695&\"-\"&$C$2,Asset_Splits!$A:$F,E695,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N692*$F695","v":0}]
[{"$f":"ROW()","v":696},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D696&\"-\"&$C$2,Asset_Splits!$A:$F,E696,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N692*$F696","v":0}]
[{"$f":"ROW()","v":697},null,"SCADA , ECI And Comms",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D697&\"-\"&$C$2,Asset_Splits!$A:$F,E697,FALSE)","v":1.2671593067332827E-2},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N692*$F697","v":0.72439178030906437}]
[{"$f":"ROW()","v":698},null,"Non-Depreciable"]
[{"$f":"ROW()","v":699},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":700},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N691:N699)","v":57.166591166546795}]
[{"$f":"ROW()","v":701},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N700-Asset_NoReclass!N692)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":702},null,"Pipeline"]
[{"$f":"ROW()","v":703},null,"Compression",{"$f":"D692","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D703&\"-\"&$C$2,Asset_Splits!$A:$F,E703,FALSE)","v":1}]
[{"$f":"ROW()","v":704},null,"Metering"]
[{"$f":"ROW()","v":705},null,"Other Depreciable"]
[{"$f":"ROW()","v":706},null,"Computers and Motor Vehicles",{"$f":"D695","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D706&\"-\"&$C$2,Asset_Splits!$A:$F,E706,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O703*$F706","v":0},{"$f":"Asset_NoReclass!P703*$F706","v":0},{"$f":"Asset_NoReclass!Q703*$F706","v":0},{"$f":"Asset_NoReclass!R703*$F706","v":0},{"$f":"Asset_NoReclass!S703*$F706","v":0},{"$f":"Asset_NoReclass!T703*$F706","v":0},{"$f":"Asset_NoReclass!U703*$F706","v":0},{"$f":"Asset_NoReclass!V703*$F706","v":0},{"$f":"Asset_NoReclass!W703*$F706","v":0},{"$f":"Asset_NoReclass!X703*$F706","v":0},{"$f":"Asset_NoReclass!Y703*$F706","v":0},{"$f":"Asset_NoReclass!Z703*$F706","v":0},{"$f":"Asset_NoReclass!AA703*$F706","v":0},{"$f":"Asset_NoReclass!AB703*$F706","v":0},{"$f":"Asset_NoReclass!AC703*$F706","v":0}]
[{"$f":"ROW()","v":707},null,"Cathodic/Corrosion Protection","2005",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D707&\"-\"&$C$2,Asset_Splits!$A:$F,E707,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O703*$F707","v":0},{"$f":"Asset_NoReclass!P703*$F707","v":0},{"$f":"Asset_NoReclass!Q703*$F707","v":0},{"$f":"Asset_NoReclass!R703*$F707","v":0},{"$f":"Asset_NoReclass!S703*$F707","v":0},{"$f":"Asset_NoReclass!T703*$F707","v":0},{"$f":"Asset_NoReclass!U703*$F707","v":0},{"$f":"Asset_NoReclass!V703*$F707","v":0},{"$f":"Asset_NoReclass!W703*$F707","v":0},{"$f":"Asset_NoReclass!X703*$F707","v":0},{"$f":"Asset_NoReclass!Y703*$F707","v":0},{"$f":"Asset_NoReclass!Z703*$F707","v":0},{"$f":"Asset_NoReclass!AA703*$F707","v":0},{"$f":"Asset_NoReclass!AB703*$F707","v":0},{"$f":"Asset_NoReclass!AC703*$F707","v":0}]
[{"$f":"ROW()","v":708},null,"SCADA , ECI And Comms","2005",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D708&\"-\"&$C$2,Asset_Splits!$A:$F,E708,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O703*$F708","v":0},{"$f":"Asset_NoReclass!P703*$F708","v":0},{"$f":"Asset_NoReclass!Q703*$F708","v":0},{"$f":"Asset_NoReclass!R703*$F708","v":0},{"$f":"Asset_NoReclass!S703*$F708","v":0},{"$f":"Asset_NoReclass!T703*$F708","v":0},{"$f":"Asset_NoReclass!U703*$F708","v":0},{"$f":"Asset_NoReclass!V703*$F708","v":0},{"$f":"Asset_NoReclass!W703*$F708","v":0},{"$f":"Asset_NoReclass!X703*$F708","v":0},{"$f":"Asset_NoReclass!Y703*$F708","v":0},{"$f":"Asset_NoReclass!Z703*$F708","v":0},{"$f":"Asset_NoReclass!AA703*$F708","v":0},{"$f":"Asset_NoReclass!AB703*$F708","v":0},{"$f":"Asset_NoReclass!AC703*$F708","v":0}]
[{"$f":"ROW()","v":709},null,"Non-Depreciable"]
[{"$f":"ROW()","v":710},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":711},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O702:O710)","v":0},0,0,0,0,{"$f":"SUM(T702:T710)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},"Depreciation"]
[{"$f":"ROW()","v":713},null,"Pipeline"]
[{"$f":"ROW()","v":714},null,"Compression"]
[{"$f":"ROW()","v":715},null,"Metering"]
[{"$f":"ROW()","v":716},null,"Other Depreciable"]
[{"$f":"ROW()","v":717},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O673=0,0,MIN((O684/O673)*(O684>0),O684))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":719},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,-7.2439178030906437E-2,-7.2439178030906437E-2,-7.2439178030906437E-2,-7.2439178030906451E-2,-7.2439178030906451E-2,-7.2439178030906451E-2,-7.2439178030906451E-2,-7.2439178030906451E-2,-7.2439178030906465E-2,-7.2439178030906465E-2,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,"Non-Depreciable"]
[{"$f":"ROW()","v":721},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O713:O721)","v":-7.2439178030906437E-2},-7.2439178030906437E-2,-7.2439178030906437E-2,-7.2439178030906451E-2,-7.2439178030906451E-2,-7.2439178030906451E-2,-7.2439178030906451E-2,-7.2439178030906451E-2,-7.2439178030906465E-2,-7.2439178030906465E-2,0,0,0,0,0]
[{"$f":"ROW()","v":723},"Closing Value"]
[{"$f":"ROW()","v":724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N680+N691+N702+N713","v":0},0,0,0,0,{"$f":"(S680+S691+S702+S713-S735)*(S680+S691+S702+S713-S735>0)","v":0},{"$f":"T680+T691+T702+T713","v":0},0,0,0,0,{"$f":"MAX(Y680+Y691+Y702+Y713,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":725},null,"Compression",null,null,null,null,null,null,null,null,null,null,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,{"$f":"(S681+S692+S703+S714-S736)*(S681+S692+S703+S714-S736>0)","v":56.442199386237732},56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,{"$f":"MAX(Y681+Y692+Y703+Y714,0)","v":56.442199386237732},56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732]
[{"$f":"ROW()","v":726},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S682+S693+S704+S715-S737)*(S682+S693+S704+S715-S737>0)","v":0},0,0,0,0,{"$f":"X682+X693+X704+X715","v":0},{"$f":"MAX(Y682+Y693+Y704+Y715,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S683+S694+S705+S716-S738)*(S683+S694+S705+S716-S738>0)","v":0},0,0,0,0,{"$f":"X683+X694+X705+X716","v":0},{"$f":"MAX(Y683+Y694+Y705+Y716,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S684+S695+S706+S717-S739)*(S684+S695+S706+S717-S739>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y684+Y695+Y706+Y717,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":729},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0.72439178030906437,0.65195260227815788,0.5795134242472515,0.50707424621634511,0.43463506818543868,0.36219589015453224,0.2897567121236258,0.21731753409271937,0.14487835606181293,7.2439178030906465E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":731},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y687+Y698+Y709+Y720,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":732},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S688+S699+S710+S721-S743)*(S688+S699+S710+S721-S743>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y688+Y699+Y710+Y721,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N724:N732)","v":57.166591166546795},{"$f":"SUM(O724:O732)","v":57.09415198851589},57.021712810484985,56.94927363245408,56.876834454423168,56.804395276392263,56.731956098361358,56.659516920330454,56.587077742299542,56.514638564268637,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732,56.442199386237732]
[{"$f":"ROW()","v":734},"Over Depreciation"]
[{"$f":"ROW()","v":735},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S680+S691+S713)*(S680+S691+S713<0)","v":0}]
[{"$f":"ROW()","v":736},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S681+S692+S714)*(S681+S692+S714<0)","v":0}]
[{"$f":"ROW()","v":737},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S682+S693+S715)*(S682+S693+S715<0)","v":0}]
[{"$f":"ROW()","v":738},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S683+S694+S716)*(S683+S694+S716<0)","v":0}]
[{"$f":"ROW()","v":739},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S684+S695+S717)*(S684+S695+S717<0)","v":0}]
[{"$f":"ROW()","v":740},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":741},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S688+S699+S721)*(S688+S699+S721<0)","v":0}]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S735:S743)","v":0}]
[{"$f":"ROW()","v":745}]
["2006 Capex"]
[{"$f":"ROW()","v":747},"Life"]
[{"$f":"ROW()","v":748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,P748-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,P752-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,P753-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Non-Depreciable"]
[{"$f":"ROW()","v":756},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,P756-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":757}]
[{"$f":"ROW()","v":758},"Opening Value"]
[{"$f":"ROW()","v":759},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616]
[{"$f":"ROW()","v":761},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,1.4414924896167125,1.2973432406550414,1.15319399169337,1.0090447427316986,0.86489549377002739,0.72074624480835614,0.57659699584668489,0.43244774688501364,0.28829849792334239,0.14414924896167119,0,0,0,0]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O759:O767)","v":0},{"$f":"SUM(P759:P767)","v":206.46519524176287},206.3210459928012,206.17689674383954,206.03274749487787,205.8885982459162,205.74444899695453,205.60029974799284,205.45615049903117,205.3120012500695,205.16785200110783,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616]
[{"$f":"ROW()","v":769},"Capex"]
[{"$f":"ROW()","v":770},null,"Pipeline"]
[{"$f":"ROW()","v":771},null,"Compression",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D771&\"-\"&$C$2,Asset_Splits!$A:$F,E771,FALSE)","v":0.99301823008023804},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F771","v":205.02370275214616}]
[{"$f":"ROW()","v":772},null,"Metering"]
[{"$f":"ROW()","v":773},null,"Other Depreciable"]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D774&\"-\"&$C$2,Asset_Splits!$A:$F,E774,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D775&\"-\"&$C$2,Asset_Splits!$A:$F,E775,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D776&\"-\"&$C$2,Asset_Splits!$A:$F,E776,FALSE)","v":6.9817699197619234E-3},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F776","v":1.4414924896167125}]
[{"$f":"ROW()","v":777},null,"Non-Depreciable"]
[{"$f":"ROW()","v":778},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":779},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O778)","v":206.46519524176287}]
[{"$f":"ROW()","v":780},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O779-Asset_NoReclass!O771)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":781},null,"Pipeline"]
[{"$f":"ROW()","v":782},null,"Compression",{"$f":"D771","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D782&\"-\"&$C$2,Asset_Splits!$A:$F,E782,FALSE)","v":1}]
[{"$f":"ROW()","v":783},null,"Metering"]
[{"$f":"ROW()","v":784},null,"Other Depreciable"]
[{"$f":"ROW()","v":785},null,"Computers and Motor Vehicles",{"$f":"D774","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D785&\"-\"&$C$2,Asset_Splits!$A:$F,E785,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P782*$F785","v":0},{"$f":"Asset_NoReclass!Q782*$F785","v":0},{"$f":"Asset_NoReclass!R782*$F785","v":0},{"$f":"Asset_NoReclass!S782*$F785","v":0},{"$f":"Asset_NoReclass!T782*$F785","v":0},{"$f":"Asset_NoReclass!U782*$F785","v":0},{"$f":"Asset_NoReclass!V782*$F785","v":0},{"$f":"Asset_NoReclass!W782*$F785","v":0},{"$f":"Asset_NoReclass!X782*$F785","v":0},{"$f":"Asset_NoReclass!Y782*$F785","v":0},{"$f":"Asset_NoReclass!Z782*$F785","v":0},{"$f":"Asset_NoReclass!AA782*$F785","v":0},{"$f":"Asset_NoReclass!AB782*$F785","v":0},{"$f":"Asset_NoReclass!AC782*$F785","v":0}]
[{"$f":"ROW()","v":786},null,"Cathodic/Corrosion Protection","2006",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D786&\"-\"&$C$2,Asset_Splits!$A:$F,E786,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P782*$F786","v":0},{"$f":"Asset_NoReclass!Q782*$F786","v":0},{"$f":"Asset_NoReclass!R782*$F786","v":0},{"$f":"Asset_NoReclass!S782*$F786","v":0},{"$f":"Asset_NoReclass!T782*$F786","v":0},{"$f":"Asset_NoReclass!U782*$F786","v":0},{"$f":"Asset_NoReclass!V782*$F786","v":0},{"$f":"Asset_NoReclass!W782*$F786","v":0},{"$f":"Asset_NoReclass!X782*$F786","v":0},{"$f":"Asset_NoReclass!Y782*$F786","v":0},{"$f":"Asset_NoReclass!Z782*$F786","v":0},{"$f":"Asset_NoReclass!AA782*$F786","v":0},{"$f":"Asset_NoReclass!AB782*$F786","v":0},{"$f":"Asset_NoReclass!AC782*$F786","v":0}]
[{"$f":"ROW()","v":787},null,"SCADA , ECI And Comms","2006",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D787&\"-\"&$C$2,Asset_Splits!$A:$F,E787,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P782*$F787","v":0},{"$f":"Asset_NoReclass!Q782*$F787","v":0},{"$f":"Asset_NoReclass!R782*$F787","v":0},{"$f":"Asset_NoReclass!S782*$F787","v":0},{"$f":"Asset_NoReclass!T782*$F787","v":0},{"$f":"Asset_NoReclass!U782*$F787","v":0},{"$f":"Asset_NoReclass!V782*$F787","v":0},{"$f":"Asset_NoReclass!W782*$F787","v":0},{"$f":"Asset_NoReclass!X782*$F787","v":0},{"$f":"Asset_NoReclass!Y782*$F787","v":0},{"$f":"Asset_NoReclass!Z782*$F787","v":0},{"$f":"Asset_NoReclass!AA782*$F787","v":0},{"$f":"Asset_NoReclass!AB782*$F787","v":0},{"$f":"Asset_NoReclass!AC782*$F787","v":0}]
[{"$f":"ROW()","v":788},null,"Non-Depreciable"]
[{"$f":"ROW()","v":789},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":790},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P781:P789)","v":0},0,0,0,0,0,{"$f":"SUM(V781:V789)","v":0},0,0,{"$f":"SUM(Y781:Y789)","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},"Depreciation"]
[{"$f":"ROW()","v":792},null,"Pipeline"]
[{"$f":"ROW()","v":793},null,"Compression"]
[{"$f":"ROW()","v":794},null,"Metering"]
[{"$f":"ROW()","v":795},null,"Other Depreciable"]
[{"$f":"ROW()","v":796},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P752=0,0,MIN((P763/P752)*(P763>0),P763))","v":0},0,0,0,0,0,0,0,0,{"$f":"-IF(Y752=0,0,MIN((Y763/Y752)*(Y763>0),Y763))","v":0},0,0,0,0]
[{"$f":"ROW()","v":797},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P753=0,0,MIN((P764/P753)*(P764>0),P764))","v":0},0,0,0,0,0,0,0,0,{"$f":"-IF(Y753=0,0,MIN((Y764/Y753)*(Y764>0),Y764))","v":0},0,0,0,0]
[{"$f":"ROW()","v":798},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P754=0,0,MIN((P765/P754)*(P765>0),P765))","v":-0.14414924896167125},-0.14414924896167125,-0.14414924896167125,-0.14414924896167122,-0.14414924896167122,-0.14414924896167122,-0.14414924896167122,-0.14414924896167122,-0.14414924896167119,{"$f":"-IF(Y754=0,0,MIN((Y765/Y754)*(Y765>0),Y765))","v":-0.14414924896167119},0,0,0,0]
[{"$f":"ROW()","v":799},null,"Non-Depreciable"]
[{"$f":"ROW()","v":800},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":801},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P792:P800)","v":-0.14414924896167125},-0.14414924896167125,-0.14414924896167125,-0.14414924896167122,-0.14414924896167122,-0.14414924896167122,-0.14414924896167122,-0.14414924896167122,-0.14414924896167119,{"$f":"SUM(Y792:Y800)","v":-0.14414924896167119},0,0,0,0]
[{"$f":"ROW()","v":802},"Closing Value"]
[{"$f":"ROW()","v":803},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O759+O770+O781+O792","v":0},0,0,0,{"$f":"(S759+S770+S781+S792-S814)*(S759+S770+S781+S792-S814>0)","v":0},{"$f":"T759+T770+T781+T792","v":0},0,0,0,0,{"$f":"MAX(Y759+Y770+Y781+Y792,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":804},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,{"$f":"(S760+S771+S782+S793-S815)*(S760+S771+S782+S793-S815>0)","v":205.02370275214616},205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,{"$f":"MAX(Y760+Y771+Y782+Y793,0)","v":205.02370275214616},205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616]
[{"$f":"ROW()","v":805},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S761+S772+S783+S794-S816)*(S761+S772+S783+S794-S816>0)","v":0},0,0,0,0,{"$f":"X761+X772+X783+X794","v":0},{"$f":"MAX(Y761+Y772+Y783+Y794,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":806},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S762+S773+S784+S795-S817)*(S762+S773+S784+S795-S817>0)","v":0},0,0,0,0,{"$f":"X762+X773+X784+X795","v":0},{"$f":"MAX(Y762+Y773+Y784+Y795,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":807},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S763+S774+S785+S796-S818)*(S763+S774+S785+S796-S818>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y763+Y774+Y785+Y796,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":808},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":809},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,1.4414924896167125,1.2973432406550414,1.15319399169337,1.0090447427316986,0.86489549377002739,0.72074624480835614,0.57659699584668489,0.43244774688501364,0.28829849792334239,0.14414924896167119,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y766+Y777+Y788+Y799,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S767+S778+S789+S800-S822)*(S767+S778+S789+S800-S822>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y767+Y778+Y789+Y800,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O803:O811)","v":206.46519524176287},{"$f":"SUM(P803:P811)","v":206.3210459928012},206.17689674383954,206.03274749487787,205.8885982459162,205.74444899695453,205.60029974799284,205.45615049903117,205.3120012500695,205.16785200110783,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616,205.02370275214616]
[{"$f":"ROW()","v":813},"Over Depreciation"]
[{"$f":"ROW()","v":814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S759+S770+S792)*(S759+S770+S792<0)","v":0}]
[{"$f":"ROW()","v":815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S760+S771+S793)*(S760+S771+S793<0)","v":0}]
[{"$f":"ROW()","v":816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S761+S772+S794)*(S761+S772+S794<0)","v":0}]
[{"$f":"ROW()","v":817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S762+S773+S795)*(S762+S773+S795<0)","v":0}]
[{"$f":"ROW()","v":818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S763+S774+S796)*(S763+S774+S796<0)","v":0}]
[{"$f":"ROW()","v":819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":821},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S766+S777+S799)*(S766+S777+S799<0)","v":0}]
[{"$f":"ROW()","v":822},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S767+S778+S800)*(S767+S778+S800<0)","v":0}]
[{"$f":"ROW()","v":823},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S814:S822)","v":0}]
[{"$f":"ROW()","v":824}]
["2007 Capex"]
[{"$f":"ROW()","v":826},"Life"]
[{"$f":"ROW()","v":827},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Q827-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":828},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":829},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":830},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":831},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Q831-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Q832-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":833},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":835},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Q835-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":836}]
[{"$f":"ROW()","v":837},"Opening Value"]
[{"$f":"ROW()","v":838},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":839},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824]
[{"$f":"ROW()","v":840},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":841},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":842},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":844},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":846},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P838:P846)","v":0},{"$f":"SUM(Q838:Q846)","v":0.17707028267993824},0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824]
[{"$f":"ROW()","v":848},"Capex"]
[{"$f":"ROW()","v":849},null,"Pipeline"]
[{"$f":"ROW()","v":850},null,"Compression",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D850&\"-\"&$C$2,Asset_Splits!$A:$F,E850,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P850*$F850","v":0.17707028267993824}]
[{"$f":"ROW()","v":851},null,"Metering"]
[{"$f":"ROW()","v":852},null,"Other Depreciable"]
[{"$f":"ROW()","v":853},null,"Computers and Motor Vehicles",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D853&\"-\"&$C$2,Asset_Splits!$A:$F,E853,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P850*$F853","v":0}]
[{"$f":"ROW()","v":854},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D854&\"-\"&$C$2,Asset_Splits!$A:$F,E854,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P850*$F854","v":0}]
[{"$f":"ROW()","v":855},null,"SCADA , ECI And Comms",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D855&\"-\"&$C$2,Asset_Splits!$A:$F,E855,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P850*$F855","v":0}]
[{"$f":"ROW()","v":856},null,"Non-Depreciable"]
[{"$f":"ROW()","v":857},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":858},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P849:P857)","v":0.17707028267993824}]
[{"$f":"ROW()","v":859},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P858-Asset_NoReclass!P850)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":860},null,"Pipeline"]
[{"$f":"ROW()","v":861},null,"Compression",{"$f":"D850","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D861&\"-\"&$C$2,Asset_Splits!$A:$F,E861,FALSE)","v":1}]
[{"$f":"ROW()","v":862},null,"Metering"]
[{"$f":"ROW()","v":863},null,"Other Depreciable"]
[{"$f":"ROW()","v":864},null,"Computers and Motor Vehicles",{"$f":"D853","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D864&\"-\"&$C$2,Asset_Splits!$A:$F,E864,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q861*$F864","v":0},{"$f":"Asset_NoReclass!R861*$F864","v":0},{"$f":"Asset_NoReclass!S861*$F864","v":0},{"$f":"Asset_NoReclass!T861*$F864","v":0},{"$f":"Asset_NoReclass!U861*$F864","v":0},{"$f":"Asset_NoReclass!V861*$F864","v":0},{"$f":"Asset_NoReclass!W861*$F864","v":0},{"$f":"Asset_NoReclass!X861*$F864","v":0},{"$f":"Asset_NoReclass!Y860*$F864","v":0},{"$f":"Asset_NoReclass!Z860*$F864","v":0},{"$f":"Asset_NoReclass!AA860*$F864","v":0},{"$f":"Asset_NoReclass!AB860*$F864","v":0},{"$f":"Asset_NoReclass!AC860*$F864","v":0}]
[{"$f":"ROW()","v":865},null,"Cathodic/Corrosion Protection","2007",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D865&\"-\"&$C$2,Asset_Splits!$A:$F,E865,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q861*$F865","v":0},{"$f":"Asset_NoReclass!R861*$F865","v":0},{"$f":"Asset_NoReclass!S861*$F865","v":0},{"$f":"Asset_NoReclass!T861*$F865","v":0},{"$f":"Asset_NoReclass!U861*$F865","v":0},{"$f":"Asset_NoReclass!V861*$F865","v":0},{"$f":"Asset_NoReclass!W861*$F865","v":0},{"$f":"Asset_NoReclass!X861*$F865","v":0},{"$f":"Asset_NoReclass!Y860*$F865","v":0},{"$f":"Asset_NoReclass!Z860*$F865","v":0},{"$f":"Asset_NoReclass!AA860*$F865","v":0},{"$f":"Asset_NoReclass!AB860*$F865","v":0},{"$f":"Asset_NoReclass!AC860*$F865","v":0}]
[{"$f":"ROW()","v":866},null,"SCADA , ECI And Comms","2007",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D866&\"-\"&$C$2,Asset_Splits!$A:$F,E866,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q861*$F866","v":0},{"$f":"Asset_NoReclass!R861*$F866","v":0},{"$f":"Asset_NoReclass!S861*$F866","v":0},{"$f":"Asset_NoReclass!T861*$F866","v":0},{"$f":"Asset_NoReclass!U861*$F866","v":0},{"$f":"Asset_NoReclass!V861*$F866","v":0},{"$f":"Asset_NoReclass!W861*$F866","v":0},{"$f":"Asset_NoReclass!X861*$F866","v":0},{"$f":"Asset_NoReclass!Y860*$F866","v":0},{"$f":"Asset_NoReclass!Z860*$F866","v":0},{"$f":"Asset_NoReclass!AA860*$F866","v":0},{"$f":"Asset_NoReclass!AB860*$F866","v":0},{"$f":"Asset_NoReclass!AC860*$F866","v":0}]
[{"$f":"ROW()","v":867},null,"Non-Depreciable"]
[{"$f":"ROW()","v":868},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":869},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q860:Q868)","v":0},0,0,0,0,0,{"$f":"SUM(W860:W868)","v":0},0,{"$f":"SUM(Y860:Y868)","v":0},0,0,0,0]
[{"$f":"ROW()","v":870},"Depreciation"]
[{"$f":"ROW()","v":871},null,"Pipeline"]
[{"$f":"ROW()","v":872},null,"Compression"]
[{"$f":"ROW()","v":873},null,"Metering"]
[{"$f":"ROW()","v":874},null,"Other Depreciable"]
[{"$f":"ROW()","v":875},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q831=0,0,MIN((Q842/Q831)*(Q842>0),Q842))","v":0},0,0,0,0,0,0,0,{"$f":"-IF(Y831=0,0,MIN((Y842/Y831)*(Y842>0),Y842))","v":0},0,0,0,0]
[{"$f":"ROW()","v":876},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q832=0,0,MIN((Q843/Q832)*(Q843>0),Q843))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q833=0,0,MIN((Q844/Q833)*(Q844>0),Q844))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,"Non-Depreciable"]
[{"$f":"ROW()","v":879},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":880},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q871:Q879)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(Y871:Y879)","v":0},0,0,0,0]
[{"$f":"ROW()","v":881},"Closing Value"]
[{"$f":"ROW()","v":882},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P838+P849+P860+P871","v":0},0,0,{"$f":"(S838+S849+S860+S871-S893)*(S838+S849+S860+S871-S893>0)","v":0},{"$f":"T838+T849+T860+T871","v":0},0,0,0,0,{"$f":"MAX(Y838+Y849+Y860+Y871,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":883},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.17707028267993824,0.17707028267993824,0.17707028267993824,{"$f":"(S839+S850+S861+S872-S894)*(S839+S850+S861+S872-S894>0)","v":0.17707028267993824},0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,{"$f":"MAX(Y839+Y850+Y861+Y872,0)","v":0.17707028267993824},0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824]
[{"$f":"ROW()","v":884},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S840+S851+S862+S873-S895)*(S840+S851+S862+S873-S895>0)","v":0},0,0,0,0,{"$f":"X840+X851+X862+X873","v":0},{"$f":"MAX(Y840+Y851+Y862+Y873,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S841+S852+S863+S874-S896)*(S841+S852+S863+S874-S896>0)","v":0},0,0,0,0,{"$f":"X841+X852+X863+X874","v":0},{"$f":"MAX(Y841+Y852+Y863+Y874,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":886},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S842+S853+S864+S875-S897)*(S842+S853+S864+S875-S897>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y842+Y853+Y864+Y875,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":887},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y845+Y856+Y867+Y878,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S846+S857+S868+S879-S901)*(S846+S857+S868+S879-S901>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y846+Y857+Y868+Y879,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P882:P890)","v":0.17707028267993824},{"$f":"SUM(Q882:Q890)","v":0.17707028267993824},0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824,0.17707028267993824]
[{"$f":"ROW()","v":892},"Over Depreciation"]
[{"$f":"ROW()","v":893},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S838+S849+S871)*(S838+S849+S871<0)","v":0}]
[{"$f":"ROW()","v":894},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S839+S850+S872)*(S839+S850+S872<0)","v":0}]
[{"$f":"ROW()","v":895},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S840+S851+S873)*(S840+S851+S873<0)","v":0}]
[{"$f":"ROW()","v":896},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S841+S852+S874)*(S841+S852+S874<0)","v":0}]
[{"$f":"ROW()","v":897},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S842+S853+S875)*(S842+S853+S875<0)","v":0}]
[{"$f":"ROW()","v":898},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":899},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":900},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S845+S856+S878)*(S845+S856+S878<0)","v":0}]
[{"$f":"ROW()","v":901},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S846+S857+S879)*(S846+S857+S879<0)","v":0}]
[{"$f":"ROW()","v":902},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S893:S901)","v":0}]
[{"$f":"ROW()","v":903}]
["2008 Capex"]
[{"$f":"ROW()","v":905},"Life"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,R906-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,R910-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,R911-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":913},null,"Non-Depreciable"]
[{"$f":"ROW()","v":914},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,R914-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":915}]
[{"$f":"ROW()","v":916},"Opening Value"]
[{"$f":"ROW()","v":917},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P961","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":918},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477]
[{"$f":"ROW()","v":919},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":921},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,29.775362741008028,26.797826466907225,23.820290192806421,20.842753918705618,17.865217644604815,14.887681370504012,11.910145096403209,8.9326088223024058,5.9550725482016045,2.9775362741008022,0,0]
[{"$f":"ROW()","v":924},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q917:Q925)","v":0},{"$f":"SUM(R917:R925)","v":159.58861671239279},156.61108043829199,153.63354416419119,150.65600789009039,147.67847161598959,144.70093534188879,141.72339906778797,138.74586279368717,135.76832651958637,132.79079024548557,129.81325397138477,129.81325397138477]
[{"$f":"ROW()","v":927},"Capex"]
[{"$f":"ROW()","v":928},null,"Pipeline"]
[{"$f":"ROW()","v":929},null,"Compression",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D929&\"-\"&$C$2,Asset_Splits!$A:$F,E929,FALSE)","v":0.81342426950997049},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q929*$F929","v":129.81325397138477}]
[{"$f":"ROW()","v":930},null,"Metering"]
[{"$f":"ROW()","v":931},null,"Other Depreciable"]
[{"$f":"ROW()","v":932},null,"Computers and Motor Vehicles",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D932&\"-\"&$C$2,Asset_Splits!$A:$F,E932,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q929*$F932","v":0}]
[{"$f":"ROW()","v":933},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D933&\"-\"&$C$2,Asset_Splits!$A:$F,E933,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q929*$F933","v":0}]
[{"$f":"ROW()","v":934},null,"SCADA , ECI And Comms",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D934&\"-\"&$C$2,Asset_Splits!$A:$F,E934,FALSE)","v":0.18657573049002957},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q929*$F934","v":29.775362741008028}]
[{"$f":"ROW()","v":935},null,"Non-Depreciable"]
[{"$f":"ROW()","v":936},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q928:Q936)","v":159.58861671239279}]
[{"$f":"ROW()","v":938},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q937-Asset_NoReclass!Q929)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":939},null,"Pipeline"]
[{"$f":"ROW()","v":940},null,"Compression",{"$f":"D929","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D940&\"-\"&$C$2,Asset_Splits!$A:$F,E940,FALSE)","v":1}]
[{"$f":"ROW()","v":941},null,"Metering"]
[{"$f":"ROW()","v":942},null,"Other Depreciable"]
[{"$f":"ROW()","v":943},null,"Computers and Motor Vehicles",{"$f":"D932","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D943&\"-\"&$C$2,Asset_Splits!$A:$F,E943,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R940*$F943","v":0},{"$f":"Asset_NoReclass!S940*$F943","v":0},{"$f":"Asset_NoReclass!T940*$F943","v":0},{"$f":"Asset_NoReclass!U940*$F943","v":0},{"$f":"Asset_NoReclass!V940*$F943","v":0},{"$f":"Asset_NoReclass!W940*$F943","v":0},{"$f":"Asset_NoReclass!X940*$F943","v":0},{"$f":"Asset_NoReclass!Y939*$F943","v":0},{"$f":"Asset_NoReclass!Z939*$F943","v":0},{"$f":"Asset_NoReclass!AA939*$F943","v":0},{"$f":"Asset_NoReclass!AB939*$F943","v":0},{"$f":"Asset_NoReclass!AC939*$F943","v":0}]
[{"$f":"ROW()","v":944},null,"Cathodic/Corrosion Protection","2008",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D944&\"-\"&$C$2,Asset_Splits!$A:$F,E944,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R940*$F944","v":0},{"$f":"Asset_NoReclass!S940*$F944","v":0},{"$f":"Asset_NoReclass!T940*$F944","v":0},{"$f":"Asset_NoReclass!U940*$F944","v":0},{"$f":"Asset_NoReclass!V940*$F944","v":0},{"$f":"Asset_NoReclass!W940*$F944","v":0},{"$f":"Asset_NoReclass!X940*$F944","v":0},{"$f":"Asset_NoReclass!Y939*$F944","v":0},{"$f":"Asset_NoReclass!Z939*$F944","v":0},{"$f":"Asset_NoReclass!AA939*$F944","v":0},{"$f":"Asset_NoReclass!AB939*$F944","v":0},{"$f":"Asset_NoReclass!AC939*$F944","v":0}]
[{"$f":"ROW()","v":945},null,"SCADA , ECI And Comms","2008",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D945&\"-\"&$C$2,Asset_Splits!$A:$F,E945,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R940*$F945","v":0},{"$f":"Asset_NoReclass!S940*$F945","v":0},{"$f":"Asset_NoReclass!T940*$F945","v":0},{"$f":"Asset_NoReclass!U940*$F945","v":0},{"$f":"Asset_NoReclass!V940*$F945","v":0},{"$f":"Asset_NoReclass!W940*$F945","v":0},{"$f":"Asset_NoReclass!X940*$F945","v":0},{"$f":"Asset_NoReclass!Y939*$F945","v":0},{"$f":"Asset_NoReclass!Z939*$F945","v":0},{"$f":"Asset_NoReclass!AA939*$F945","v":0},{"$f":"Asset_NoReclass!AB939*$F945","v":0},{"$f":"Asset_NoReclass!AC939*$F945","v":0}]
[{"$f":"ROW()","v":946},null,"Non-Depreciable"]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R939:R947)","v":0},0,0,0,0,0,{"$f":"SUM(X939:X947)","v":0},{"$f":"SUM(Y939:Y947)","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},"Depreciation"]
[{"$f":"ROW()","v":950},null,"Pipeline"]
[{"$f":"ROW()","v":951},null,"Compression"]
[{"$f":"ROW()","v":952},null,"Metering"]
[{"$f":"ROW()","v":953},null,"Other Depreciable"]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R910=0,0,MIN((R921/R910)*(R921>0),R921))","v":0},0,0,0,0,0,0,{"$f":"-IF(Y910=0,0,MIN((Y921/Y910)*(Y921>0),Y921))","v":0},0,0,0,0]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R911=0,0,MIN((R922/R911)*(R922>0),R922))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R912=0,0,MIN((R923/R912)*(R923>0),R923))","v":-2.9775362741008027},-2.9775362741008027,-2.9775362741008027,-2.9775362741008027,-2.9775362741008027,-2.9775362741008022,-2.9775362741008022,-2.9775362741008018,-2.9775362741008022,-2.9775362741008022,0,0]
[{"$f":"ROW()","v":957},null,"Non-Depreciable"]
[{"$f":"ROW()","v":958},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":959},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R950:R958)","v":-2.9775362741008027},-2.9775362741008027,-2.9775362741008027,-2.9775362741008027,-2.9775362741008027,-2.9775362741008022,-2.9775362741008022,{"$f":"SUM(Y950:Y958)","v":-2.9775362741008018},-2.9775362741008022,-2.9775362741008022,0,0]
[{"$f":"ROW()","v":960},"Closing Value"]
[{"$f":"ROW()","v":961},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q917+Q928+Q939+Q950","v":0},0,{"$f":"(S917+S928+S939+S950-S972)*(S917+S928+S939+S950-S972>0)","v":0},{"$f":"T917+T928+T939+T950","v":0},0,0,0,0,{"$f":"MAX(Y917+Y928+Y939+Y950,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,129.81325397138477,129.81325397138477,{"$f":"(S918+S929+S940+S951-S973)*(S918+S929+S940+S951-S973>0)","v":129.81325397138477},129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477,{"$f":"MAX(Y918+Y929+Y940+Y951,0)","v":129.81325397138477},129.81325397138477,129.81325397138477,129.81325397138477,129.81325397138477]
[{"$f":"ROW()","v":963},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S919+S930+S941+S952-S974)*(S919+S930+S941+S952-S974>0)","v":0},0,0,0,0,{"$f":"X919+X930+X941+X952","v":0},{"$f":"MAX(Y919+Y930+Y941+Y952,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S920+S931+S942+S953-S975)*(S920+S931+S942+S953-S975>0)","v":0},0,0,0,0,{"$f":"X920+X931+X942+X953","v":0},{"$f":"MAX(Y920+Y931+Y942+Y953,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":965},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S921+S932+S943+S954-S976)*(S921+S932+S943+S954-S976>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y921+Y932+Y943+Y954,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":966},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":967},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,29.775362741008028,26.797826466907225,23.820290192806421,20.842753918705618,17.865217644604815,14.887681370504012,11.910145096403209,8.9326088223024058,5.9550725482016045,2.9775362741008022,0,0,0]
[{"$f":"ROW()","v":968},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q924+Q935+Q946+Q957","v":0},{"$f":"R924+R935+R946+R957","v":0},0,0,0,0,0,0,{"$f":"MAX(Y924+Y935+Y946+Y957,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":969},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q925+Q936+Q947+Q958","v":0},{"$f":"R925+R936+R947+R958","v":0},{"$f":"(S925+S936+S947+S958-S980)*(S925+S936+S947+S958-S980>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y925+Y936+Y947+Y958,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":970},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q961:Q969)","v":159.58861671239279},{"$f":"SUM(R961:R969)","v":156.61108043829199},153.63354416419119,150.65600789009039,147.67847161598959,144.70093534188879,141.72339906778797,138.74586279368717,135.76832651958637,132.79079024548557,129.81325397138477,129.81325397138477,129.81325397138477]
[{"$f":"ROW()","v":971},"Over Depreciation"]
[{"$f":"ROW()","v":972},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S917+S928+S950)*(S917+S928+S950<0)","v":0}]
[{"$f":"ROW()","v":973},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S918+S929+S951)*(S918+S929+S951<0)","v":0}]
[{"$f":"ROW()","v":974},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S919+S930+S952)*(S919+S930+S952<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S920+S931+S953)*(S920+S931+S953<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S921+S932+S954)*(S921+S932+S954<0)","v":0}]
[{"$f":"ROW()","v":977},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":978},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":979},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S924+S935+S957)*(S924+S935+S957<0)","v":0}]
[{"$f":"ROW()","v":980},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S925+S936+S958)*(S925+S936+S958<0)","v":0}]
[{"$f":"ROW()","v":981},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S972:S980)","v":0}]
[{"$f":"ROW()","v":982}]
["2009 Capex"]
[{"$f":"ROW()","v":984},"Life"]
[{"$f":"ROW()","v":985},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,S985-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":986},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":987},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":988},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":989},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,S989-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,S990-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":991},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":992},null,"Non-Depreciable"]
[{"$f":"ROW()","v":993},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,S993-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":994}]
[{"$f":"ROW()","v":995},"Opening Value"]
[{"$f":"ROW()","v":996},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1040","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R996:R1004)","v":0},{"$f":"SUM(S996:S1004)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1006},"Capex"]
[{"$f":"ROW()","v":1007},null,"Pipeline"]
[{"$f":"ROW()","v":1008},null,"Compression",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1008&\"-\"&$C$2,Asset_Splits!$A:$F,E1008,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1008*$F1008","v":0}]
[{"$f":"ROW()","v":1009},null,"Metering"]
[{"$f":"ROW()","v":1010},null,"Other Depreciable"]
[{"$f":"ROW()","v":1011},null,"Computers and Motor Vehicles",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1011&\"-\"&$C$2,Asset_Splits!$A:$F,E1011,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1008*$F1011","v":0}]
[{"$f":"ROW()","v":1012},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1012&\"-\"&$C$2,Asset_Splits!$A:$F,E1012,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1008*$F1012","v":0}]
[{"$f":"ROW()","v":1013},null,"SCADA , ECI And Comms",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1013&\"-\"&$C$2,Asset_Splits!$A:$F,E1013,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1008*$F1013","v":0}]
[{"$f":"ROW()","v":1014},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1015},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1016},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1007:R1015)","v":0}]
[{"$f":"ROW()","v":1017},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1016-Asset_NoReclass!R1008)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1018},null,"Pipeline"]
[{"$f":"ROW()","v":1019},null,"Compression",{"$f":"D1008","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1019&\"-\"&$C$2,Asset_Splits!$A:$F,E1019,FALSE)","v":1}]
[{"$f":"ROW()","v":1020},null,"Metering"]
[{"$f":"ROW()","v":1021},null,"Other Depreciable"]
[{"$f":"ROW()","v":1022},null,"Computers and Motor Vehicles",{"$f":"D1011","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$C$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1019*$F1022","v":0},{"$f":"Asset_NoReclass!T1019*$F1022","v":0},{"$f":"Asset_NoReclass!U1019*$F1022","v":0},{"$f":"Asset_NoReclass!V1019*$F1022","v":0},{"$f":"Asset_NoReclass!W1019*$F1022","v":0},{"$f":"Asset_NoReclass!X1019*$F1022","v":0},{"$f":"Asset_NoReclass!Y1018*$F1022","v":0},{"$f":"Asset_NoReclass!Z1018*$F1022","v":0},{"$f":"Asset_NoReclass!AA1018*$F1022","v":0},{"$f":"Asset_NoReclass!AB1018*$F1022","v":0},{"$f":"Asset_NoReclass!AC1018*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Cathodic/Corrosion Protection","2009",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1023&\"-\"&$C$2,Asset_Splits!$A:$F,E1023,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1019*$F1023","v":0},{"$f":"Asset_NoReclass!T1019*$F1023","v":0},{"$f":"Asset_NoReclass!U1019*$F1023","v":0},{"$f":"Asset_NoReclass!V1019*$F1023","v":0},{"$f":"Asset_NoReclass!W1019*$F1023","v":0},{"$f":"Asset_NoReclass!X1019*$F1023","v":0},{"$f":"Asset_NoReclass!Y1018*$F1023","v":0},{"$f":"Asset_NoReclass!Z1018*$F1023","v":0},{"$f":"Asset_NoReclass!AA1018*$F1023","v":0},{"$f":"Asset_NoReclass!AB1018*$F1023","v":0},{"$f":"Asset_NoReclass!AC1018*$F1023","v":0}]
[{"$f":"ROW()","v":1024},null,"SCADA , ECI And Comms","2009",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1024&\"-\"&$C$2,Asset_Splits!$A:$F,E1024,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1019*$F1024","v":0},{"$f":"Asset_NoReclass!T1019*$F1024","v":0},{"$f":"Asset_NoReclass!U1019*$F1024","v":0},{"$f":"Asset_NoReclass!V1019*$F1024","v":0},{"$f":"Asset_NoReclass!W1019*$F1024","v":0},{"$f":"Asset_NoReclass!X1019*$F1024","v":0},{"$f":"Asset_NoReclass!Y1018*$F1024","v":0},{"$f":"Asset_NoReclass!Z1018*$F1024","v":0},{"$f":"Asset_NoReclass!AA1018*$F1024","v":0},{"$f":"Asset_NoReclass!AB1018*$F1024","v":0},{"$f":"Asset_NoReclass!AC1018*$F1024","v":0}]
[{"$f":"ROW()","v":1025},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1026},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1027},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1018:S1026)","v":0},0,0,0,0,0,{"$f":"SUM(Y1018:Y1026)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1028},"Depreciation"]
[{"$f":"ROW()","v":1029},null,"Pipeline"]
[{"$f":"ROW()","v":1030},null,"Compression"]
[{"$f":"ROW()","v":1031},null,"Metering"]
[{"$f":"ROW()","v":1032},null,"Other Depreciable"]
[{"$f":"ROW()","v":1033},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S989=0,0,MIN((S1000/S989)*(S1000>0),S1000))","v":0},0,0,0,0,0,{"$f":"-IF(Y989=0,0,MIN((Y1000/Y989)*(Y1000>0),Y1000))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1034},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S990=0,0,MIN((S1001/S990)*(S1001>0),S1001))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1035},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S991=0,0,MIN((S1002/S991)*(S1002>0),S1002))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1029:S1037)","v":0},0,0,0,0,0,{"$f":"SUM(Y1029:Y1037)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R996+R1007+R1018+R1029)","v":0},{"$f":"(S996+S1007+S1018+S1029-S1051)*(S996+S1007+S1018+S1029-S1051>0)","v":0},{"$f":"T996+T1007+T1018+T1029","v":0},0,0,0,0,{"$f":"MAX(Y996+Y1007+Y1018+Y1029,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R997+R1008+R1019+R1030)","v":0},{"$f":"(S997+S1008+S1019+S1030-S1052)*(S997+S1008+S1019+S1030-S1052>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y997+Y1008+Y1019+Y1030,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R998+R1009+R1020+R1031)","v":0},{"$f":"(S998+S1009+S1020+S1031-S1053)*(S998+S1009+S1020+S1031-S1053>0)","v":0},0,0,0,0,{"$f":"X998+X1009+X1020+X1031","v":0},{"$f":"MAX(Y998+Y1009+Y1020+Y1031,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R999+R1010+R1021+R1032)","v":0},{"$f":"(S999+S1010+S1021+S1032-S1054)*(S999+S1010+S1021+S1032-S1054>0)","v":0},0,0,0,0,{"$f":"X999+X1010+X1021+X1032","v":0},{"$f":"MAX(Y999+Y1010+Y1021+Y1032,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1000+R1011+R1022+R1033)","v":0},{"$f":"(S1000+S1011+S1022+S1033-S1055)*(S1000+S1011+S1022+S1033-S1055>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1000+Y1011+Y1022+Y1033,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1003+R1014+R1025+R1036)","v":0},0,0,0,0,0,0,{"$f":"MAX(Y1003+Y1014+Y1025+Y1036,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1004+R1015+R1026+R1037)","v":0},{"$f":"(S1004+S1015+S1026+S1037-S1059)*(S1004+S1015+S1026+S1037-S1059>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1004+Y1015+Y1026+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1040:R1048)","v":0},{"$f":"SUM(S1040:S1048)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1050},"Over Depreciation"]
[{"$f":"ROW()","v":1051},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S996+S1007+S1029)*(S996+S1007+S1029<0)","v":0}]
[{"$f":"ROW()","v":1052},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S997+S1008+S1030)*(S997+S1008+S1030<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S998+S1009+S1031)*(S998+S1009+S1031<0)","v":0}]
[{"$f":"ROW()","v":1054},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S999+S1010+S1032)*(S999+S1010+S1032<0)","v":0}]
[{"$f":"ROW()","v":1055},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1011+S1033)*(S1000+S1011+S1033<0)","v":0}]
[{"$f":"ROW()","v":1056},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1003+S1014+S1036)*(S1003+S1014+S1036<0)","v":0}]
[{"$f":"ROW()","v":1059},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1004+S1015+S1037)*(S1004+S1015+S1037<0)","v":0}]
[{"$f":"ROW()","v":1060},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1051:S1059)","v":0}]
[{"$f":"ROW()","v":1061}]
["2010 Capex"]
[{"$f":"ROW()","v":1063},"Life"]
[{"$f":"ROW()","v":1064},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,T1064-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1065},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1066},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1067},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1068},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,T1068-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,T1069-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1070},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1071},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1072},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,T1072-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1073}]
[{"$f":"ROW()","v":1074},"Opening Value"]
[{"$f":"ROW()","v":1075},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1119","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1076},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403]
[{"$f":"ROW()","v":1077},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1078},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4475123453514618,2.2027611108163154,1.9580098762811693,1.7132586417460232,1.468507407210877,1.2237561726757309,0.97900493814058476,0.73425370360543862,0.48950246907029238,0.24475123453514619]
[{"$f":"ROW()","v":1082},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1075:S1083)","v":0},{"$f":"SUM(T1075:T1083)","v":62.737297109001865},62.492545874466721,62.24779463993157,62.003043405396426,61.758292170861282,61.51354093632613,61.268789701790986,61.024038467255842,60.779287232720698,60.534535998185547]
[{"$f":"ROW()","v":1085},"Capex"]
[{"$f":"ROW()","v":1086},null,"Pipeline"]
[{"$f":"ROW()","v":1087},null,"Compression",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1087&\"-\"&$C$2,Asset_Splits!$A:$F,E1087,FALSE)","v":0.96098792172861591},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1087*$F1087","v":60.289784763650403}]
[{"$f":"ROW()","v":1088},null,"Metering"]
[{"$f":"ROW()","v":1089},null,"Other Depreciable"]
[{"$f":"ROW()","v":1090},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1090&\"-\"&$C$2,Asset_Splits!$A:$F,E1090,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1087*$F1090","v":0}]
[{"$f":"ROW()","v":1091},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1091&\"-\"&$C$2,Asset_Splits!$A:$F,E1091,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1087*$F1091","v":0}]
[{"$f":"ROW()","v":1092},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1092&\"-\"&$C$2,Asset_Splits!$A:$F,E1092,FALSE)","v":3.9012078271384122E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1087*$F1092","v":2.4475123453514618}]
[{"$f":"ROW()","v":1093},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1094},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1095},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1086:S1094)","v":62.737297109001865}]
[{"$f":"ROW()","v":1096},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1095-Asset_NoReclass!S1087)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1097},null,"Pipeline"]
[{"$f":"ROW()","v":1098},null,"Compression",{"$f":"D1087","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1098&\"-\"&$C$2,Asset_Splits!$A:$F,E1098,FALSE)","v":0.96098792172861591}]
[{"$f":"ROW()","v":1099},null,"Metering"]
[{"$f":"ROW()","v":1100},null,"Other Depreciable"]
[{"$f":"ROW()","v":1101},null,"Computers and Motor Vehicles",{"$f":"D1090","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1101&\"-\"&$C$2,Asset_Splits!$A:$F,E1101,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1098*$F1101","v":0},{"$f":"Asset_NoReclass!U1098*$F1101","v":0},{"$f":"Asset_NoReclass!V1098*$F1101","v":0},{"$f":"Asset_NoReclass!W1098*$F1101","v":0},{"$f":"Asset_NoReclass!X1098*$F1101","v":0},{"$f":"Asset_NoReclass!Y1097*$F1101","v":0},{"$f":"Asset_NoReclass!Z1097*$F1101","v":0},{"$f":"Asset_NoReclass!AA1097*$F1101","v":0},{"$f":"Asset_NoReclass!AB1097*$F1101","v":0},{"$f":"Asset_NoReclass!AC1097*$F1101","v":0}]
[{"$f":"ROW()","v":1102},null,"Cathodic/Corrosion Protection","2010",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1102&\"-\"&$C$2,Asset_Splits!$A:$F,E1102,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1098*$F1102","v":0},{"$f":"Asset_NoReclass!U1098*$F1102","v":0},{"$f":"Asset_NoReclass!V1098*$F1102","v":0},{"$f":"Asset_NoReclass!W1098*$F1102","v":0},{"$f":"Asset_NoReclass!X1098*$F1102","v":0},{"$f":"Asset_NoReclass!Y1097*$F1102","v":0},{"$f":"Asset_NoReclass!Z1097*$F1102","v":0},{"$f":"Asset_NoReclass!AA1097*$F1102","v":0},{"$f":"Asset_NoReclass!AB1097*$F1102","v":0},{"$f":"Asset_NoReclass!AC1097*$F1102","v":0}]
[{"$f":"ROW()","v":1103},null,"SCADA , ECI And Comms","2010",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1103&\"-\"&$C$2,Asset_Splits!$A:$F,E1103,FALSE)","v":3.9012078271384122E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1098*$F1103","v":0},{"$f":"Asset_NoReclass!U1098*$F1103","v":0},{"$f":"Asset_NoReclass!V1098*$F1103","v":0},{"$f":"Asset_NoReclass!W1098*$F1103","v":0},{"$f":"Asset_NoReclass!X1098*$F1103","v":0},{"$f":"Asset_NoReclass!Y1097*$F1103","v":0},{"$f":"Asset_NoReclass!Z1097*$F1103","v":0},{"$f":"Asset_NoReclass!AA1097*$F1103","v":0},{"$f":"Asset_NoReclass!AB1097*$F1103","v":0},{"$f":"Asset_NoReclass!AC1097*$F1103","v":0}]
[{"$f":"ROW()","v":1104},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1105},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1106},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1097:T1105)","v":0},0,0,0,0,0,{"$f":"SUM(Z1097:Z1105)","v":0},0,0,0]
[{"$f":"ROW()","v":1107},"Depreciation"]
[{"$f":"ROW()","v":1108},null,"Pipeline"]
[{"$f":"ROW()","v":1109},null,"Compression"]
[{"$f":"ROW()","v":1110},null,"Metering"]
[{"$f":"ROW()","v":1111},null,"Other Depreciable"]
[{"$f":"ROW()","v":1112},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1068=0,0,MIN((T1079/T1068)*(T1079>0),T1079))","v":0},0,0,0,0,{"$f":"-IF(Y1068=0,0,MIN((Y1079/Y1068)*(Y1079>0),Y1079))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1069=0,0,MIN((T1080/T1069)*(T1080>0),T1080))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1114},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1070=0,0,MIN((T1081/T1070)*(T1081>0),T1081))","v":-0.24475123453514619},-0.24475123453514616,-0.24475123453514616,-0.24475123453514616,-0.24475123453514616,-0.24475123453514619,-0.24475123453514619,-0.24475123453514622,-0.24475123453514619,-0.24475123453514619]
[{"$f":"ROW()","v":1115},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1116},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1117},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1108:T1116)","v":-0.24475123453514619},-0.24475123453514616,-0.24475123453514616,-0.24475123453514616,-0.24475123453514616,{"$f":"SUM(Y1108:Y1116)","v":-0.24475123453514619},-0.24475123453514619,-0.24475123453514622,-0.24475123453514619,-0.24475123453514619]
[{"$f":"ROW()","v":1118},"Closing Value"]
[{"$f":"ROW()","v":1119},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1075+S1086+S1097+S1108)","v":0},{"$f":"T1075+T1086+T1097+T1108","v":0},0,0,0,0,{"$f":"MAX(Y1075+Y1086+Y1097+Y1108,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1120},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1076+S1087+S1098+S1109)","v":60.289784763650403},60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403,{"$f":"MAX(Y1076+Y1087+Y1098+Y1109,0)","v":60.289784763650403},60.289784763650403,60.289784763650403,60.289784763650403,60.289784763650403]
[{"$f":"ROW()","v":1121},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1077+S1088+S1099+S1110)","v":0},0,0,0,0,{"$f":"X1077+X1088+X1099+X1110","v":0},{"$f":"MAX(Y1077+Y1088+Y1099+Y1110,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1078+S1089+S1100+S1111)","v":0},0,0,0,0,{"$f":"X1078+X1089+X1100+X1111","v":0},{"$f":"MAX(Y1078+Y1089+Y1100+Y1111,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1079+S1090+S1101+S1112)","v":0},0,0,0,0,0,{"$f":"MAX(Y1079+Y1090+Y1101+Y1112,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4475123453514618,2.2027611108163154,1.9580098762811693,1.7132586417460232,1.468507407210877,1.2237561726757309,0.97900493814058476,0.73425370360543862,0.48950246907029238,0.24475123453514619,0]
[{"$f":"ROW()","v":1126},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1082+S1093+S1104+S1115)","v":0},0,0,0,0,0,{"$f":"MAX(Y1082+Y1093+Y1104+Y1115,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1083+S1094+S1105+S1116)","v":0},0,0,0,0,0,{"$f":"MAX(Y1083+Y1094+Y1105+Y1116,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1119:S1127)","v":62.737297109001865},{"$f":"SUM(T1119:T1127)","v":62.492545874466721},62.24779463993157,62.003043405396426,61.758292170861282,61.51354093632613,61.268789701790986,61.024038467255842,60.779287232720698,60.534535998185547,60.289784763650403]
[{"$f":"ROW()","v":1129},"Over Depreciation"]
[{"$f":"ROW()","v":1130},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1075+S1086+S1108)*(S1075+S1086+S1108<0)","v":0}]
[{"$f":"ROW()","v":1131},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1076+S1087+S1109)*(S1076+S1087+S1109<0)","v":0}]
[{"$f":"ROW()","v":1132},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1077+S1088+S1110)*(S1077+S1088+S1110<0)","v":0}]
[{"$f":"ROW()","v":1133},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1089+S1111)*(S1078+S1089+S1111<0)","v":0}]
[{"$f":"ROW()","v":1134},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1079+S1090+S1112)*(S1079+S1090+S1112<0)","v":0}]
[{"$f":"ROW()","v":1135},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1136},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1137},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1138},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1083+S1094+S1116)*(S1083+S1094+S1116<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1130:S1138)","v":0}]
[{"$f":"ROW()","v":1140}]
["2011 Capex"]
[{"$f":"ROW()","v":1142},"Life"]
[{"$f":"ROW()","v":1143},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,U1143-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1144},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1145},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1146},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1147},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,U1147-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1148},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,U1148-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1149},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,U1151-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1152}]
[{"$f":"ROW()","v":1153},"Opening Value"]
[{"$f":"ROW()","v":1154},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},{"$f":"T1198","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1155},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1199","v":0},23.739533499823946,23.739533499823946,23.739533499823946,23.739533499823946,23.739533499823946,23.739533499823946,23.739533499823946,23.739533499823946,23.739533499823946]
[{"$f":"ROW()","v":1156},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1200","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1201","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1202","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9855378864835874E-3,1.8531686940513482E-3,1.720799501619109E-3,1.5884303091868697E-3,1.4560611167546305E-3,1.3236919243223913E-3,1.1913227318901521E-3,1.0589535394579129E-3,9.2658434702567376E-4]
[{"$f":"ROW()","v":1160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.9857125146414951,8.987141263177346,7.9885700117131968,6.9899987602490476,5.9914275087848976,4.9928562573207476,3.994285005856598,2.9957137543924484,1.9971425029282988]
[{"$f":"ROW()","v":1161},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1154:T1162)","v":0},{"$f":"SUM(U1154:U1162)","v":33.727231552351924},32.728527931695339,31.729824311038762,30.731120690382181,29.732417069725599,28.733713449069015,27.735009828412434,26.736306207755852,25.737602587099271]
[{"$f":"ROW()","v":1164},"Capex"]
[{"$f":"ROW()","v":1165},null,"Pipeline"]
[{"$f":"ROW()","v":1166},null,"Compression",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1166&\"-\"&$C$2,Asset_Splits!$A:$F,E1166,FALSE)","v":0.70386842937212557},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1166*$F1166","v":23.739533499823946}]
[{"$f":"ROW()","v":1167},null,"Metering"]
[{"$f":"ROW()","v":1168},null,"Other Depreciable"]
[{"$f":"ROW()","v":1169},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1169&\"-\"&$C$2,Asset_Splits!$A:$F,E1169,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1166*$F1169","v":0}]
[{"$f":"ROW()","v":1170},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1170&\"-\"&$C$2,Asset_Splits!$A:$F,E1170,FALSE)","v":5.8870467426346724E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1166*$F1170","v":1.9855378864835874E-3}]
[{"$f":"ROW()","v":1171},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1171&\"-\"&$C$2,Asset_Splits!$A:$F,E1171,FALSE)","v":0.29607270016044807},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1166*$F1171","v":9.9857125146414951}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1165:T1173)","v":33.727231552351924}]
[{"$f":"ROW()","v":1175},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1174-Asset_NoReclass!T1166)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1176},null,"Pipeline"]
[{"$f":"ROW()","v":1177},null,"Compression",{"$f":"D1166","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1177&\"-\"&$C$2,Asset_Splits!$A:$F,E1177,FALSE)","v":0.70386842937212557}]
[{"$f":"ROW()","v":1178},null,"Metering"]
[{"$f":"ROW()","v":1179},null,"Other Depreciable"]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"D1169","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1180&\"-\"&$C$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1177*$F1180","v":0},{"$f":"Asset_NoReclass!V1177*$F1180","v":0},{"$f":"Asset_NoReclass!W1177*$F1180","v":0},{"$f":"Asset_NoReclass!X1177*$F1180","v":0},{"$f":"Asset_NoReclass!Y1176*$F1180","v":0},{"$f":"Asset_NoReclass!Z1176*$F1180","v":0},{"$f":"Asset_NoReclass!AA1176*$F1180","v":0},{"$f":"Asset_NoReclass!AB1176*$F1180","v":0},{"$f":"Asset_NoReclass!AC1176*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection","2011",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1181&\"-\"&$C$2,Asset_Splits!$A:$F,E1181,FALSE)","v":5.8870467426346724E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1177*$F1181","v":0},{"$f":"Asset_NoReclass!V1177*$F1181","v":0},{"$f":"Asset_NoReclass!W1177*$F1181","v":0},{"$f":"Asset_NoReclass!X1177*$F1181","v":0},{"$f":"Asset_NoReclass!Y1176*$F1181","v":0},{"$f":"Asset_NoReclass!Z1176*$F1181","v":0},{"$f":"Asset_NoReclass!AA1176*$F1181","v":0},{"$f":"Asset_NoReclass!AB1176*$F1181","v":0},{"$f":"Asset_NoReclass!AC1176*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms","2011",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1182&\"-\"&$C$2,Asset_Splits!$A:$F,E1182,FALSE)","v":0.29607270016044807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1177*$F1182","v":0},{"$f":"Asset_NoReclass!V1177*$F1182","v":0},{"$f":"Asset_NoReclass!W1177*$F1182","v":0},{"$f":"Asset_NoReclass!X1177*$F1182","v":0},{"$f":"Asset_NoReclass!Y1176*$F1182","v":0},{"$f":"Asset_NoReclass!Z1176*$F1182","v":0},{"$f":"Asset_NoReclass!AA1176*$F1182","v":0},{"$f":"Asset_NoReclass!AB1176*$F1182","v":0},{"$f":"Asset_NoReclass!AC1176*$F1182","v":0}]
[{"$f":"ROW()","v":1183},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1184},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1185},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1176:U1184)","v":0},0,0,0,0,0,{"$f":"SUM(AA1176:AA1184)","v":0},0,0]
[{"$f":"ROW()","v":1186},"Depreciation"]
[{"$f":"ROW()","v":1187},null,"Pipeline"]
[{"$f":"ROW()","v":1188},null,"Compression"]
[{"$f":"ROW()","v":1189},null,"Metering"]
[{"$f":"ROW()","v":1190},null,"Other Depreciable"]
[{"$f":"ROW()","v":1191},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1147=0,0,MIN((U1158/U1147)*(U1158>0),U1158))","v":0},0,0,0,{"$f":"-IF(Y1147=0,0,MIN((Y1158/Y1147)*(Y1158>0),Y1158))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1192},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1148=0,0,MIN((U1159/U1148)*(U1159>0),U1159))","v":-1.3236919243223916E-4},-1.3236919243223916E-4,-1.3236919243223916E-4,-1.3236919243223914E-4,-1.3236919243223914E-4,-1.3236919243223914E-4,-1.3236919243223911E-4,-1.3236919243223911E-4,-1.3236919243223911E-4]
[{"$f":"ROW()","v":1193},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1149=0,0,MIN((U1160/U1149)*(U1160>0),U1160))","v":-0.99857125146414949},-0.9985712514641496,-0.9985712514641496,-0.99857125146414971,-0.9985712514641496,-0.99857125146414949,-0.99857125146414949,-0.99857125146414949,-0.99857125146414938]
[{"$f":"ROW()","v":1194},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1195},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1196},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1187:U1195)","v":-0.99870362065658169},-0.9987036206565818,-0.9987036206565818,-0.99870362065658191,{"$f":"SUM(Y1187:Y1195)","v":-0.9987036206565818},-0.99870362065658169,-0.99870362065658169,-0.99870362065658169,-0.99870362065658158]
[{"$f":"ROW()","v":1197},"Closing Value"]
[{"$f":"ROW()","v":1198},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1154+T1165+T1176+T1187","v":0},0,0,0,0,{"$f":"MAX(Y1154+Y1165+Y1176+Y1187,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.739533499823946,23.739533499823946,23.739533499823946,23.739533499823946,23.739533499823946,{"$f":"MAX(Y1155+Y1166+Y1177+Y1188,0)","v":23.739533499823946},23.739533499823946,23.739533499823946,23.739533499823946,23.739533499823946]
[{"$f":"ROW()","v":1200},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X1156+X1167+X1178+X1189","v":0},{"$f":"MAX(Y1156+Y1167+Y1178+Y1189,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1201},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X1157+X1168+X1179+X1190","v":0},{"$f":"MAX(Y1157+Y1168+Y1179+Y1190,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1202},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1158+Y1169+Y1180+Y1191,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9855378864835874E-3,1.8531686940513482E-3,1.720799501619109E-3,1.5884303091868697E-3,1.4560611167546305E-3,1.3236919243223913E-3,1.1913227318901521E-3,1.0589535394579129E-3,9.2658434702567376E-4,7.9421515459343465E-4]
[{"$f":"ROW()","v":1204},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9857125146414951,8.987141263177346,7.9885700117131968,6.9899987602490476,5.9914275087848976,4.9928562573207476,3.994285005856598,2.9957137543924484,1.9971425029282988,0.99857125146414938]
[{"$f":"ROW()","v":1205},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1161+Y1172+Y1183+Y1194,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1162+Y1173+Y1184+Y1195,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1198:T1206)","v":33.727231552351924},{"$f":"SUM(U1198:U1206)","v":32.728527931695339},31.729824311038762,30.731120690382181,29.732417069725599,28.733713449069015,27.735009828412434,26.736306207755852,25.737602587099271,24.738898966442687]
[{"$f":"ROW()","v":1208},"Over Depreciation"]
[{"$f":"ROW()","v":1209},null,"Pipeline"]
[{"$f":"ROW()","v":1210},null,"Compression"]
[{"$f":"ROW()","v":1211},null,"Metering"]
[{"$f":"ROW()","v":1212},null,"Other Depreciable"]
[{"$f":"ROW()","v":1213},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1214},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1215},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1218},null,"Total"]
[{"$f":"ROW()","v":1219}]
["2012 Capex"]
[{"$f":"ROW()","v":1221},"Life"]
[{"$f":"ROW()","v":1222},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,V1222-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1223},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1224},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1225},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1226},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,V1226-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1227},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,V1227-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1228},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1229},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1230},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,V1230-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1231}]
[{"$f":"ROW()","v":1232},"Opening Value"]
[{"$f":"ROW()","v":1233},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1277","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1234},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6203734600764124,6.6203734600764124,6.6203734600764124,6.6203734600764124,6.6203734600764124,6.6203734600764124,6.6203734600764124,6.6203734600764124]
[{"$f":"ROW()","v":1235},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1236},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.942721800879889E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1239},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8325862594432727,2.5493276334989456,2.2660690075546182,1.9828103816102909,1.6995517556659636,1.4162931297216363,1.1330345037773091,0.84977587783298181]
[{"$f":"ROW()","v":1240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1233:U1241)","v":0},{"$f":"SUM(V1233:V1241)","v":9.4510169977188045},9.1697010935753589,8.8864424676310314,8.6031838416867039,8.3199252157423764,8.0366665897980489,7.7534079638537214,7.4701493379093939]
[{"$f":"ROW()","v":1243},"Capex"]
[{"$f":"ROW()","v":1244},null,"Pipeline"]
[{"$f":"ROW()","v":1245},null,"Compression",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1245&\"-\"&$C$2,Asset_Splits!$A:$F,E1245,FALSE)","v":0.70049323386831008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1245*$F1245","v":6.6203734600764124}]
[{"$f":"ROW()","v":1246},null,"Metering"]
[{"$f":"ROW()","v":1247},null,"Other Depreciable"]
[{"$f":"ROW()","v":1248},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1248&\"-\"&$C$2,Asset_Splits!$A:$F,E1248,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1245*$F1248","v":0}]
[{"$f":"ROW()","v":1249},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1249&\"-\"&$C$2,Asset_Splits!$A:$F,E1249,FALSE)","v":-2.0555690475943536E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1245*$F1249","v":-1.942721800879889E-3}]
[{"$f":"ROW()","v":1250},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1250&\"-\"&$C$2,Asset_Splits!$A:$F,E1250,FALSE)","v":0.2997123230364494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1245*$F1250","v":2.8325862594432727}]
[{"$f":"ROW()","v":1251},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1252},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1253},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1244:U1252)","v":9.4510169977188045}]
[{"$f":"ROW()","v":1254},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1253-Asset_NoReclass!U1245)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1255},null,"Pipeline"]
[{"$f":"ROW()","v":1256},null,"Compression",{"$f":"D1245","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1256&\"-\"&$C$2,Asset_Splits!$A:$F,E1256,FALSE)","v":0.70049323386831008}]
[{"$f":"ROW()","v":1257},null,"Metering"]
[{"$f":"ROW()","v":1258},null,"Other Depreciable"]
[{"$f":"ROW()","v":1259},null,"Computers and Motor Vehicles",{"$f":"D1248","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1259&\"-\"&$C$2,Asset_Splits!$A:$F,E1259,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1256*$F1259","v":0},{"$f":"Asset_NoReclass!W1256*$F1259","v":0},{"$f":"Asset_NoReclass!X1256*$F1259","v":0},{"$f":"Asset_NoReclass!Y1255*$F1259","v":0},{"$f":"Asset_NoReclass!Z1255*$F1259","v":0},{"$f":"Asset_NoReclass!AA1255*$F1259","v":0},{"$f":"Asset_NoReclass!AB1255*$F1259","v":0},{"$f":"Asset_NoReclass!AC1255*$F1259","v":0}]
[{"$f":"ROW()","v":1260},null,"Cathodic/Corrosion Protection","2012",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1260&\"-\"&$C$2,Asset_Splits!$A:$F,E1260,FALSE)","v":-2.0555690475943536E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1256*$F1260","v":0},{"$f":"Asset_NoReclass!W1256*$F1260","v":0},{"$f":"Asset_NoReclass!X1256*$F1260","v":0},{"$f":"Asset_NoReclass!Y1255*$F1260","v":0},{"$f":"Asset_NoReclass!Z1255*$F1260","v":0},{"$f":"Asset_NoReclass!AA1255*$F1260","v":0},{"$f":"Asset_NoReclass!AB1255*$F1260","v":0},{"$f":"Asset_NoReclass!AC1255*$F1260","v":0}]
[{"$f":"ROW()","v":1261},null,"SCADA , ECI And Comms","2012",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1261&\"-\"&$C$2,Asset_Splits!$A:$F,E1261,FALSE)","v":0.2997123230364494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1256*$F1261","v":0},{"$f":"Asset_NoReclass!W1256*$F1261","v":0},{"$f":"Asset_NoReclass!X1256*$F1261","v":0},{"$f":"Asset_NoReclass!Y1255*$F1261","v":0},{"$f":"Asset_NoReclass!Z1255*$F1261","v":0},{"$f":"Asset_NoReclass!AA1255*$F1261","v":0},{"$f":"Asset_NoReclass!AB1255*$F1261","v":0},{"$f":"Asset_NoReclass!AC1255*$F1261","v":0}]
[{"$f":"ROW()","v":1262},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1263},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1264},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1255:V1263)","v":0},0,0,0,0,0,{"$f":"SUM(AB1255:AB1263)","v":0},0]
[{"$f":"ROW()","v":1265},"Depreciation"]
[{"$f":"ROW()","v":1266},null,"Pipeline"]
[{"$f":"ROW()","v":1267},null,"Compression"]
[{"$f":"ROW()","v":1268},null,"Metering"]
[{"$f":"ROW()","v":1269},null,"Other Depreciable"]
[{"$f":"ROW()","v":1270},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1226=0,0,MIN((V1237/V1226)*(V1237>0),V1237))","v":0},0,0,{"$f":"-IF(Y1226=0,0,MIN((Y1237/Y1226)*(Y1237>0),Y1237))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1271},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1227=0,0,MIN((V1238/V1227)*(V1238>0),V1238))","v":1.942721800879889E-3},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1272},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1228=0,0,MIN((V1239/V1228)*(V1239>0),V1239))","v":-0.28325862594432727},-0.28325862594432727,-0.28325862594432727,-0.28325862594432727,-0.28325862594432727,-0.28325862594432727,-0.28325862594432727,-0.28325862594432727]
[{"$f":"ROW()","v":1273},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1274},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1275},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1266:V1274)","v":-0.28131590414344737},-0.28325862594432727,-0.28325862594432727,{"$f":"SUM(Y1266:Y1274)","v":-0.28325862594432727},-0.28325862594432727,-0.28325862594432727,-0.28325862594432727,-0.28325862594432727]
[{"$f":"ROW()","v":1276},"Closing Value"]
[{"$f":"ROW()","v":1277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1233+U1244+U1255+U1266","v":0},0,0,0,{"$f":"MAX(Y1233+Y1244+Y1255+Y1266,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6203734600764124,6.6203734600764124,6.6203734600764124,6.6203734600764124,{"$f":"MAX(Y1234+Y1245+Y1256+Y1267,0)","v":6.6203734600764124},6.6203734600764124,6.6203734600764124,6.6203734600764124,6.6203734600764124]
[{"$f":"ROW()","v":1279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X1235+X1246+X1257+X1268","v":0},{"$f":"MAX(Y1235+Y1246+Y1257+Y1268,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X1236+X1247+X1258+X1269","v":0},{"$f":"MAX(Y1236+Y1247+Y1258+Y1269,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1237+Y1248+Y1259+Y1270,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.942721800879889E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8325862594432727,2.5493276334989456,2.2660690075546182,1.9828103816102909,1.6995517556659636,1.4162931297216363,1.1330345037773091,0.84977587783298181,0.56651725188865454]
[{"$f":"ROW()","v":1284},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1240+Y1251+Y1262+Y1273,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1241+Y1252+Y1263+Y1274,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1277:U1285)","v":9.4510169977188045},{"$f":"SUM(V1277:V1285)","v":9.1697010935753589},8.8864424676310314,8.6031838416867039,8.3199252157423764,8.0366665897980489,7.7534079638537214,7.4701493379093939,7.1868907119650665]
[{"$f":"ROW()","v":1287},"Over Depreciation"]
[{"$f":"ROW()","v":1288},null,"Pipeline"]
[{"$f":"ROW()","v":1289},null,"Compression"]
[{"$f":"ROW()","v":1290},null,"Metering"]
[{"$f":"ROW()","v":1291},null,"Other Depreciable"]
[{"$f":"ROW()","v":1292},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1293},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1294},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1295},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1296},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1297},null,"Total"]
[{"$f":"ROW()","v":1298}]
["2013 Capex"]
[{"$f":"ROW()","v":1300},"Life"]
[{"$f":"ROW()","v":1301},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,W1301-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1302},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1303},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1304},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1305},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,W1305-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1306},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,W1306-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1307},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1308},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1309},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,W1309-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1310}]
[{"$f":"ROW()","v":1311},"Opening Value"]
[{"$f":"ROW()","v":1312},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1356","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1149992383724943,5.1149992383724943,5.1149992383724943,5.1149992383724943,5.1149992383724943,5.1149992383724943,5.1149992383724943]
[{"$f":"ROW()","v":1314},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1315},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1316},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1318},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0422766875524401,0.93804901879719604,0.83382135004195201,0.72959368128670798,0.62536601253146396,0.52113834377621993,0.41691067502097595]
[{"$f":"ROW()","v":1319},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1320},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1312:V1320)","v":0},{"$f":"SUM(W1312:W1320)","v":6.1572759259249343},6.0530482571696904,5.9488205884144465,5.8445929196592026,5.7403652509039578,5.6361375821487139,5.5319099133934699]
[{"$f":"ROW()","v":1322},"Capex"]
[{"$f":"ROW()","v":1323},null,"Pipeline"]
[{"$f":"ROW()","v":1324},null,"Compression",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1324&\"-\"&$C$2,Asset_Splits!$A:$F,E1324,FALSE)","v":0.83072438200081611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1324*$F1324","v":5.1149992383724943}]
[{"$f":"ROW()","v":1325},null,"Metering"]
[{"$f":"ROW()","v":1326},null,"Other Depreciable"]
[{"$f":"ROW()","v":1327},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1327&\"-\"&$C$2,Asset_Splits!$A:$F,E1327,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1324*$F1327","v":0}]
[{"$f":"ROW()","v":1328},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1328&\"-\"&$C$2,Asset_Splits!$A:$F,E1328,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1324*$F1328","v":0}]
[{"$f":"ROW()","v":1329},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1329&\"-\"&$C$2,Asset_Splits!$A:$F,E1329,FALSE)","v":0.16927561799918384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1324*$F1329","v":1.0422766875524401}]
[{"$f":"ROW()","v":1330},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1331},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1332},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1323:V1331)","v":6.1572759259249343}]
[{"$f":"ROW()","v":1333},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1332-Asset_NoReclass!V1324)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1334},null,"Pipeline"]
[{"$f":"ROW()","v":1335},null,"Compression",{"$f":"D1324","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1335&\"-\"&$C$2,Asset_Splits!$A:$F,E1335,FALSE)","v":0.83072438200081611}]
[{"$f":"ROW()","v":1336},null,"Metering"]
[{"$f":"ROW()","v":1337},null,"Other Depreciable"]
[{"$f":"ROW()","v":1338},null,"Computers and Motor Vehicles",{"$f":"D1327","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1338&\"-\"&$C$2,Asset_Splits!$A:$F,E1338,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1335*$F1338","v":0},{"$f":"Asset_NoReclass!X1335*$F1338","v":0},{"$f":"Asset_NoReclass!Y1334*$F1338","v":0},{"$f":"Asset_NoReclass!Z1334*$F1338","v":0},{"$f":"Asset_NoReclass!AA1334*$F1338","v":0},{"$f":"Asset_NoReclass!AB1334*$F1338","v":0},{"$f":"Asset_NoReclass!AC1334*$F1338","v":0}]
[{"$f":"ROW()","v":1339},null,"Cathodic/Corrosion Protection","2013",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1339&\"-\"&$C$2,Asset_Splits!$A:$F,E1339,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1335*$F1339","v":0},{"$f":"Asset_NoReclass!X1335*$F1339","v":0},{"$f":"Asset_NoReclass!Y1334*$F1339","v":0},{"$f":"Asset_NoReclass!Z1334*$F1339","v":0},{"$f":"Asset_NoReclass!AA1334*$F1339","v":0},{"$f":"Asset_NoReclass!AB1334*$F1339","v":0},{"$f":"Asset_NoReclass!AC1334*$F1339","v":0}]
[{"$f":"ROW()","v":1340},null,"SCADA , ECI And Comms","2013",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1340&\"-\"&$C$2,Asset_Splits!$A:$F,E1340,FALSE)","v":0.16927561799918384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1335*$F1340","v":0},{"$f":"Asset_NoReclass!X1335*$F1340","v":0},{"$f":"Asset_NoReclass!Y1334*$F1340","v":0},{"$f":"Asset_NoReclass!Z1334*$F1340","v":0},{"$f":"Asset_NoReclass!AA1334*$F1340","v":0},{"$f":"Asset_NoReclass!AB1334*$F1340","v":0},{"$f":"Asset_NoReclass!AC1334*$F1340","v":0}]
[{"$f":"ROW()","v":1341},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1342},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1343},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1334:W1342)","v":0},0,0,0,0,0,{"$f":"SUM(AC1334:AC1342)","v":0}]
[{"$f":"ROW()","v":1344},"Depreciation"]
[{"$f":"ROW()","v":1345},null,"Pipeline"]
[{"$f":"ROW()","v":1346},null,"Compression"]
[{"$f":"ROW()","v":1347},null,"Metering"]
[{"$f":"ROW()","v":1348},null,"Other Depreciable"]
[{"$f":"ROW()","v":1349},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1305=0,0,MIN((W1316/W1305)*(W1316>0),W1316))","v":0},0,{"$f":"-IF(Y1305=0,0,MIN((Y1316/Y1305)*(Y1316>0),Y1316))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1350},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1306=0,0,MIN((W1317/W1306)*(W1317>0),W1317))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1351},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1307=0,0,MIN((W1318/W1307)*(W1318>0),W1318))","v":-0.104227668755244},-0.104227668755244,-0.104227668755244,-0.104227668755244,-0.10422766875524399,-0.10422766875524399,-0.10422766875524399]
[{"$f":"ROW()","v":1352},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1353},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1354},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1345:W1353)","v":-0.104227668755244},-0.104227668755244,{"$f":"SUM(Y1345:Y1353)","v":-0.104227668755244},-0.104227668755244,-0.10422766875524399,-0.10422766875524399,-0.10422766875524399]
[{"$f":"ROW()","v":1355},"Closing Value"]
[{"$f":"ROW()","v":1356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1312+V1323+V1334+V1345","v":0},0,0,{"$f":"MAX(Y1312+Y1323+Y1334+Y1345,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1149992383724943,5.1149992383724943,5.1149992383724943,{"$f":"MAX(Y1313+Y1324+Y1335+Y1346,0)","v":5.1149992383724943},5.1149992383724943,5.1149992383724943,5.1149992383724943,5.1149992383724943]
[{"$f":"ROW()","v":1358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1314+X1325+X1336+X1347","v":0},{"$f":"MAX(Y1314+Y1325+Y1336+Y1347,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1315+X1326+X1337+X1348","v":0},{"$f":"MAX(Y1315+Y1326+Y1337+Y1348,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1316+Y1327+Y1338+Y1349,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0422766875524401,0.93804901879719604,0.83382135004195201,0.72959368128670798,0.62536601253146396,0.52113834377621993,0.41691067502097595,0.31268300626573198]
[{"$f":"ROW()","v":1363},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1319+Y1330+Y1341+Y1352,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1320+Y1331+Y1342+Y1353,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1356:V1364)","v":6.1572759259249343},{"$f":"SUM(W1356:W1364)","v":6.0530482571696904},5.9488205884144465,5.8445929196592026,5.7403652509039578,5.6361375821487139,5.5319099133934699,5.427682244638226]
[{"$f":"ROW()","v":1366},"Over Depreciation"]
[{"$f":"ROW()","v":1367},null,"Pipeline"]
[{"$f":"ROW()","v":1368},null,"Compression"]
[{"$f":"ROW()","v":1369},null,"Metering"]
[{"$f":"ROW()","v":1370},null,"Other Depreciable"]
[{"$f":"ROW()","v":1371},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1372},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1373},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1374},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1375},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1376},null,"Total"]
[{"$f":"ROW()","v":1377}]
["2014 Capex"]
[{"$f":"ROW()","v":1379},"Life"]
[{"$f":"ROW()","v":1380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,X1380-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,X1384-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,X1385-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1387},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1388},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,X1388-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1389}]
[{"$f":"ROW()","v":1390},"Opening Value"]
[{"$f":"ROW()","v":1391},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1435","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8404003717450215,1.8404003717450215,1.8404003717450215,1.8404003717450215,1.8404003717450215,1.8404003717450215]
[{"$f":"ROW()","v":1393},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1395},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1397},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4929183517244933,1.343626516552044,1.1943346813795948,1.0450428462071455,0.89575101103469612,0.74645917586224675]
[{"$f":"ROW()","v":1398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1399},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1391:W1399)","v":0},{"$f":"SUM(X1391:X1399)","v":3.3333187234695147},3.1840268882970655,3.0347350531246162,2.885443217952167,2.7361513827797177,2.5868595476072684]
[{"$f":"ROW()","v":1401},"Capex"]
[{"$f":"ROW()","v":1402},null,"Pipeline"]
[{"$f":"ROW()","v":1403},null,"Compression",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1403&\"-\"&$C$2,Asset_Splits!$A:$F,E1403,FALSE)","v":0.55212253145400514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1403*$F1403","v":1.8404003717450215}]
[{"$f":"ROW()","v":1404},null,"Metering"]
[{"$f":"ROW()","v":1405},null,"Other Depreciable"]
[{"$f":"ROW()","v":1406},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1406&\"-\"&$C$2,Asset_Splits!$A:$F,E1406,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1403*$F1406","v":0}]
[{"$f":"ROW()","v":1407},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1407&\"-\"&$C$2,Asset_Splits!$A:$F,E1407,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1403*$F1407","v":0}]
[{"$f":"ROW()","v":1408},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1408&\"-\"&$C$2,Asset_Splits!$A:$F,E1408,FALSE)","v":0.44787746854599486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1403*$F1408","v":1.4929183517244933}]
[{"$f":"ROW()","v":1409},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1410},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1411},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1402:W1410)","v":3.3333187234695147}]
[{"$f":"ROW()","v":1412},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1411-Asset_NoReclass!W1403)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1413},null,"Pipeline"]
[{"$f":"ROW()","v":1414},null,"Compression",{"$f":"D1403","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1414&\"-\"&$C$2,Asset_Splits!$A:$F,E1414,FALSE)","v":0.55212253145400514}]
[{"$f":"ROW()","v":1415},null,"Metering"]
[{"$f":"ROW()","v":1416},null,"Other Depreciable"]
[{"$f":"ROW()","v":1417},null,"Computers and Motor Vehicles",{"$f":"D1406","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1417&\"-\"&$C$2,Asset_Splits!$A:$F,E1417,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1414*$F1417","v":0},{"$f":"Asset_NoReclass!Y1413*$F1417","v":0},{"$f":"Asset_NoReclass!Z1413*$F1417","v":0},{"$f":"Asset_NoReclass!AA1413*$F1417","v":0},{"$f":"Asset_NoReclass!AB1413*$F1417","v":0},{"$f":"Asset_NoReclass!AC1413*$F1417","v":0}]
[{"$f":"ROW()","v":1418},null,"Cathodic/Corrosion Protection","2014",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1418&\"-\"&$C$2,Asset_Splits!$A:$F,E1418,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1414*$F1418","v":0},{"$f":"Asset_NoReclass!Y1413*$F1418","v":0},{"$f":"Asset_NoReclass!Z1413*$F1418","v":0},{"$f":"Asset_NoReclass!AA1413*$F1418","v":0},{"$f":"Asset_NoReclass!AB1413*$F1418","v":0},{"$f":"Asset_NoReclass!AC1413*$F1418","v":0}]
[{"$f":"ROW()","v":1419},null,"SCADA , ECI And Comms","2014",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1419&\"-\"&$C$2,Asset_Splits!$A:$F,E1419,FALSE)","v":0.44787746854599486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1414*$F1419","v":0},{"$f":"Asset_NoReclass!Y1413*$F1419","v":0},{"$f":"Asset_NoReclass!Z1413*$F1419","v":0},{"$f":"Asset_NoReclass!AA1413*$F1419","v":0},{"$f":"Asset_NoReclass!AB1413*$F1419","v":0},{"$f":"Asset_NoReclass!AC1413*$F1419","v":0}]
[{"$f":"ROW()","v":1420},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1421},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1422},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1413:X1421)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1423},"Depreciation"]
[{"$f":"ROW()","v":1424},null,"Pipeline"]
[{"$f":"ROW()","v":1425},null,"Compression"]
[{"$f":"ROW()","v":1426},null,"Metering"]
[{"$f":"ROW()","v":1427},null,"Other Depreciable"]
[{"$f":"ROW()","v":1428},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1384=0,0,MIN((X1395/X1384)*(X1395>0),X1395))","v":0},{"$f":"-IF(Y1384=0,0,MIN((Y1395/Y1384)*(Y1395>0),Y1395))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1385=0,0,MIN((X1396/X1385)*(X1396>0),X1396))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1386=0,0,MIN((X1397/X1386)*(X1397>0),X1397))","v":-0.14929183517244932},-0.14929183517244934,-0.14929183517244934,-0.14929183517244934,-0.14929183517244934,-0.14929183517244934]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1433},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1424:X1432)","v":-0.14929183517244932},{"$f":"SUM(Y1424:Y1432)","v":-0.14929183517244934},-0.14929183517244934,-0.14929183517244934,-0.14929183517244934,-0.14929183517244934]
[{"$f":"ROW()","v":1434},"Closing Value"]
[{"$f":"ROW()","v":1435},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1391+W1402+W1413+W1424","v":0},0,{"$f":"MAX(Y1391+Y1402+Y1413+Y1424,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1436},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8404003717450215,1.8404003717450215,{"$f":"MAX(Y1392+Y1403+Y1414+Y1425,0)","v":1.8404003717450215},1.8404003717450215,1.8404003717450215,1.8404003717450215,1.8404003717450215]
[{"$f":"ROW()","v":1437},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X1393+X1404+X1415+X1426","v":0},{"$f":"MAX(Y1393+Y1404+Y1415+Y1426,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1438},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X1394+X1405+X1416+X1427","v":0},{"$f":"MAX(Y1394+Y1405+Y1416+Y1427,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1439},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1395+Y1406+Y1417+Y1428,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1440},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4929183517244933,1.343626516552044,1.1943346813795948,1.0450428462071455,0.89575101103469612,0.74645917586224675,0.59716734068979738]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1398+Y1409+Y1420+Y1431,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1399+Y1410+Y1421+Y1432,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1435:W1443)","v":3.3333187234695147},{"$f":"SUM(X1435:X1443)","v":3.1840268882970655},3.0347350531246162,2.885443217952167,2.7361513827797177,2.5868595476072684,2.4375677124348187]
[{"$f":"ROW()","v":1445},"Over Depreciation"]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1453},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1454},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1455},null,"Total"]
[{"$f":"ROW()","v":1456}]
["2015 Capex"]
[{"$f":"ROW()","v":1458},"Life"]
[{"$f":"ROW()","v":1459},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Y1459-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1460},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":1461},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26]
[{"$f":"ROW()","v":1462},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26]
[{"$f":"ROW()","v":1463},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Y1463-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Y1464-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1465},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Y1467-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1468}]
[{"$f":"ROW()","v":1469},"Opening Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0334288114206638,2.0334288114206638,2.0334288114206638,2.0334288114206638,2.0334288114206638]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.28670527675276741,0.22936422140221394,0.17202316605166046,0.11468211070110698,5.7341055350553491E-2]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.477536957361623,2.2297832616254607,1.9820295658892984,1.734275870153136,1.4865221744169737]
[{"$f":"ROW()","v":1477},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1479},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1470:X1478)","v":0},{"$f":"SUM(Y1470:Y1478)","v":4.7976710455350542},4.4925762944483383,4.1874815433616224,3.8823867922749069,3.577292041188191]
[{"$f":"ROW()","v":1480},"Capex"]
[{"$f":"ROW()","v":1481},null,"Pipeline"]
[{"$f":"ROW()","v":1482},null,"Compression",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1482&\"-\"&$C$2,Asset_Splits!$A:$F,E1482,FALSE)","v":0.42383664743189753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1482*$F1482","v":2.0334288114206638}]
[{"$f":"ROW()","v":1483},null,"Metering"]
[{"$f":"ROW()","v":1484},null,"Other Depreciable"]
[{"$f":"ROW()","v":1485},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1485&\"-\"&$C$2,Asset_Splits!$A:$F,E1485,FALSE)","v":5.9759261114742182E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1482*$F1485","v":0.28670527675276741}]
[{"$f":"ROW()","v":1486},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1486&\"-\"&$C$2,Asset_Splits!$A:$F,E1486,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1482*$F1486","v":0}]
[{"$f":"ROW()","v":1487},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1487&\"-\"&$C$2,Asset_Splits!$A:$F,E1487,FALSE)","v":0.5164040914533603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1482*$F1487","v":2.477536957361623}]
[{"$f":"ROW()","v":1488},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1489},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1490},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1481:X1489)","v":4.7976710455350542}]
[{"$f":"ROW()","v":1491},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1490-Asset_NoReclass!X1482)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1492},null,"Pipeline"]
[{"$f":"ROW()","v":1493},null,"Compression",{"$f":"D1482","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1493&\"-\"&$C$2,Asset_Splits!$A:$F,E1493,FALSE)","v":0.42383664743189753}]
[{"$f":"ROW()","v":1494},null,"Metering"]
[{"$f":"ROW()","v":1495},null,"Other Depreciable"]
[{"$f":"ROW()","v":1496},null,"Computers and Motor Vehicles",{"$f":"D1485","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1496&\"-\"&$C$2,Asset_Splits!$A:$F,E1496,FALSE)","v":5.9759261114742182E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1492*$F1496","v":0},{"$f":"Asset_NoReclass!Z1492*$F1496","v":0},{"$f":"Asset_NoReclass!AA1492*$F1496","v":0},{"$f":"Asset_NoReclass!AB1492*$F1496","v":0},{"$f":"Asset_NoReclass!AC1492*$F1496","v":0}]
[{"$f":"ROW()","v":1497},null,"Cathodic/Corrosion Protection","2015",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1497&\"-\"&$C$2,Asset_Splits!$A:$F,E1497,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1492*$F1497","v":0},{"$f":"Asset_NoReclass!Z1492*$F1497","v":0},{"$f":"Asset_NoReclass!AA1492*$F1497","v":0},{"$f":"Asset_NoReclass!AB1492*$F1497","v":0},{"$f":"Asset_NoReclass!AC1492*$F1497","v":0}]
[{"$f":"ROW()","v":1498},null,"SCADA , ECI And Comms","2015",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1498&\"-\"&$C$2,Asset_Splits!$A:$F,E1498,FALSE)","v":0.5164040914533603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1492*$F1498","v":0},{"$f":"Asset_NoReclass!Z1492*$F1498","v":0},{"$f":"Asset_NoReclass!AA1492*$F1498","v":0},{"$f":"Asset_NoReclass!AB1492*$F1498","v":0},{"$f":"Asset_NoReclass!AC1492*$F1498","v":0}]
[{"$f":"ROW()","v":1499},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1500},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1501},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1492:Y1500)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1502},"Depreciation"]
[{"$f":"ROW()","v":1503},null,"Pipeline"]
[{"$f":"ROW()","v":1504},null,"Compression"]
[{"$f":"ROW()","v":1505},null,"Metering"]
[{"$f":"ROW()","v":1506},null,"Other Depreciable"]
[{"$f":"ROW()","v":1507},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1463=0,0,MIN((Y1474/Y1463)*(Y1474>0),Y1474))","v":-5.7341055350553484E-2},-5.7341055350553484E-2,-5.7341055350553484E-2,-5.7341055350553491E-2,-5.7341055350553491E-2]
[{"$f":"ROW()","v":1508},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.24775369573616229,-0.24775369573616229,-0.24775369573616229,-0.24775369573616229,-0.24775369573616227]
[{"$f":"ROW()","v":1510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1503:Y1511)","v":-0.3050947510867158},-0.3050947510867158,-0.3050947510867158,-0.3050947510867158,-0.30509475108671574]
[{"$f":"ROW()","v":1513},"Closing Value"]
[{"$f":"ROW()","v":1514},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1470+X1481+X1492+X1503","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0334288114206638,2.0334288114206638,2.0334288114206638,2.0334288114206638,2.0334288114206638,2.0334288114206638]
[{"$f":"ROW()","v":1516},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28670527675276741,0.22936422140221394,0.17202316605166046,0.11468211070110698,5.7341055350553491E-2,0]
[{"$f":"ROW()","v":1519},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1520},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.477536957361623,2.2297832616254607,1.9820295658892984,1.734275870153136,1.4865221744169737,1.2387684786808113]
[{"$f":"ROW()","v":1521},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1514:X1522)","v":4.7976710455350542},{"$f":"SUM(Y1514:Y1522)","v":4.4925762944483383},4.1874815433616224,3.8823867922749069,3.577292041188191,3.2721972901014751]
[{"$f":"ROW()","v":1524},"Over Depreciation"]
[{"$f":"ROW()","v":1525},null,"Pipeline"]
[{"$f":"ROW()","v":1526},null,"Compression"]
[{"$f":"ROW()","v":1527},null,"Metering"]
[{"$f":"ROW()","v":1528},null,"Other Depreciable"]
[{"$f":"ROW()","v":1529},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1530},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1531},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1532},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1533},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1534},null,"Total"]
[{"$f":"ROW()","v":1535}]
["2016 Capex"]
[{"$f":"ROW()","v":1537},"Life"]
[{"$f":"ROW()","v":1538},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Z1538-1)","v":69},68,67]
[{"$f":"ROW()","v":1539},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":1540},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27]
[{"$f":"ROW()","v":1541},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27]
[{"$f":"ROW()","v":1542},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Z1542-1)","v":4},3,2]
[{"$f":"ROW()","v":1543},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Z1543-1)","v":14},13,12]
[{"$f":"ROW()","v":1544},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7]
[{"$f":"ROW()","v":1545},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1546},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Z1546-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1547}]
[{"$f":"ROW()","v":1548},"Opening Value"]
[{"$f":"ROW()","v":1549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1593","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5323744524389498,2.5323744524389498,2.5323744524389498,2.5323744524389498]
[{"$f":"ROW()","v":1551},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1555},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1549:Y1557)","v":0},{"$f":"SUM(Z1549:Z1557)","v":2.5323744524389498},2.5323744524389498,2.5323744524389498,2.5323744524389498]
[{"$f":"ROW()","v":1559},"Capex"]
[{"$f":"ROW()","v":1560},null,"Pipeline"]
[{"$f":"ROW()","v":1561},null,"Compression",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1561&\"-\"&$C$2,Asset_Splits!$A:$F,E1561,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1561*$F1561","v":2.5323744524389498}]
[{"$f":"ROW()","v":1562},null,"Metering"]
[{"$f":"ROW()","v":1563},null,"Other Depreciable"]
[{"$f":"ROW()","v":1564},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1564&\"-\"&$C$2,Asset_Splits!$A:$F,E1564,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1561*$F1564","v":0}]
[{"$f":"ROW()","v":1565},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1565&\"-\"&$C$2,Asset_Splits!$A:$F,E1565,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1561*$F1565","v":0}]
[{"$f":"ROW()","v":1566},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1566&\"-\"&$C$2,Asset_Splits!$A:$F,E1566,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1561*$F1566","v":0}]
[{"$f":"ROW()","v":1567},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1568},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1569},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1560:Y1568)","v":2.5323744524389498}]
[{"$f":"ROW()","v":1570},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1569-Asset_NoReclass!Y1561)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1571},null,"Pipeline"]
[{"$f":"ROW()","v":1572},null,"Compression",{"$f":"D1561","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1572&\"-\"&$C$2,Asset_Splits!$A:$F,E1572,FALSE)","v":0.38214892936786216}]
[{"$f":"ROW()","v":1573},null,"Metering"]
[{"$f":"ROW()","v":1574},null,"Other Depreciable"]
[{"$f":"ROW()","v":1575},null,"Computers and Motor Vehicles",{"$f":"D1564","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1575&\"-\"&$C$2,Asset_Splits!$A:$F,E1575,FALSE)","v":3.9132128874451604E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1571*$F1575","v":0},{"$f":"Asset_NoReclass!AA1571*$F1575","v":0},{"$f":"Asset_NoReclass!AB1571*$F1575","v":0},{"$f":"Asset_NoReclass!AC1571*$F1575","v":0}]
[{"$f":"ROW()","v":1576},null,"Cathodic/Corrosion Protection","2016",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1576&\"-\"&$C$2,Asset_Splits!$A:$F,E1576,FALSE)","v":2.4335102021403331E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1571*$F1576","v":0},{"$f":"Asset_NoReclass!AA1571*$F1576","v":0},{"$f":"Asset_NoReclass!AB1571*$F1576","v":0},{"$f":"Asset_NoReclass!AC1571*$F1576","v":0}]
[{"$f":"ROW()","v":1577},null,"SCADA , ECI And Comms","2016",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1577&\"-\"&$C$2,Asset_Splits!$A:$F,E1577,FALSE)","v":0.55438383973628291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1571*$F1577","v":0},{"$f":"Asset_NoReclass!AA1571*$F1577","v":0},{"$f":"Asset_NoReclass!AB1571*$F1577","v":0},{"$f":"Asset_NoReclass!AC1571*$F1577","v":0}]
[{"$f":"ROW()","v":1578},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1579},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1580},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1571:Z1579)","v":0},0,0,0]
[{"$f":"ROW()","v":1581},"Depreciation"]
[{"$f":"ROW()","v":1582},null,"Pipeline"]
[{"$f":"ROW()","v":1583},null,"Compression"]
[{"$f":"ROW()","v":1584},null,"Metering"]
[{"$f":"ROW()","v":1585},null,"Other Depreciable"]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1542=0,0,MIN((Z1553/Z1542)*(Z1553>0),Z1553))","v":0},0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1543=0,0,MIN((Z1554/Z1543)*(Z1554>0),Z1554))","v":0},0,0,0]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1544=0,0,MIN((Z1555/Z1544)*(Z1555>0),Z1555))","v":0},0,0,0]
[{"$f":"ROW()","v":1589},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1590},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1591},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1582:Z1590)","v":0},0,0,0]
[{"$f":"ROW()","v":1592},"Closing Value"]
[{"$f":"ROW()","v":1593},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1549+Y1560+Y1571+Y1582","v":0},0,0,0,0]
[{"$f":"ROW()","v":1594},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5323744524389498,2.5323744524389498,2.5323744524389498,2.5323744524389498,2.5323744524389498]
[{"$f":"ROW()","v":1595},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1599},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1593:Y1601)","v":2.5323744524389498},{"$f":"SUM(Z1593:Z1601)","v":2.5323744524389498},2.5323744524389498,2.5323744524389498,2.5323744524389498]
[{"$f":"ROW()","v":1603},"Over Depreciation"]
[{"$f":"ROW()","v":1604},null,"Pipeline"]
[{"$f":"ROW()","v":1605},null,"Compression"]
[{"$f":"ROW()","v":1606},null,"Metering"]
[{"$f":"ROW()","v":1607},null,"Other Depreciable"]
[{"$f":"ROW()","v":1608},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1609},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1610},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1611},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1612},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1613},null,"Total"]
[{"$f":"ROW()","v":1614}]
["2017 Capex"]
[{"$f":"ROW()","v":1616},"Life"]
[{"$f":"ROW()","v":1617},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AA1617-1)","v":69},68]
[{"$f":"ROW()","v":1618},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":1619},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28]
[{"$f":"ROW()","v":1620},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28]
[{"$f":"ROW()","v":1621},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AA1621-1)","v":4},3]
[{"$f":"ROW()","v":1622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AA1622-1)","v":14},13]
[{"$f":"ROW()","v":1623},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8]
[{"$f":"ROW()","v":1624},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1625},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AA1625-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1626}]
[{"$f":"ROW()","v":1627},"Opening Value"]
[{"$f":"ROW()","v":1628},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1672","v":0},0,0,0]
[{"$f":"ROW()","v":1629},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.758259872962574,4.758259872962574,4.758259872962574]
[{"$f":"ROW()","v":1630},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1631},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1632},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1633},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1634},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1636},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1628:Z1636)","v":0},{"$f":"SUM(AA1628:AA1635)","v":4.758259872962574},4.758259872962574,4.758259872962574]
[{"$f":"ROW()","v":1638},"Capex"]
[{"$f":"ROW()","v":1639},null,"Pipeline"]
[{"$f":"ROW()","v":1640},null,"Compression",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1640&\"-\"&$C$2,Asset_Splits!$A:$F,E1640,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1640*$F1640","v":4.758259872962574}]
[{"$f":"ROW()","v":1641},null,"Metering"]
[{"$f":"ROW()","v":1642},null,"Other Depreciable"]
[{"$f":"ROW()","v":1643},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1643&\"-\"&$C$2,Asset_Splits!$A:$F,E1643,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1640*$F1643","v":0}]
[{"$f":"ROW()","v":1644},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1644&\"-\"&$C$2,Asset_Splits!$A:$F,E1644,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1640*$F1644","v":0}]
[{"$f":"ROW()","v":1645},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1645&\"-\"&$C$2,Asset_Splits!$A:$F,E1645,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1640*$F1645","v":0}]
[{"$f":"ROW()","v":1646},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1647},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1639:Z1647)","v":4.758259872962574}]
[{"$f":"ROW()","v":1649},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1648-Asset_NoReclass!Z1640)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1650},null,"Pipeline"]
[{"$f":"ROW()","v":1651},null,"Compression",{"$f":"D1640","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1651&\"-\"&$C$2,Asset_Splits!$A:$F,E1651,FALSE)","v":0.48449904965298496}]
[{"$f":"ROW()","v":1652},null,"Metering"]
[{"$f":"ROW()","v":1653},null,"Other Depreciable"]
[{"$f":"ROW()","v":1654},null,"Computers and Motor Vehicles",{"$f":"D1643","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1654&\"-\"&$C$2,Asset_Splits!$A:$F,E1654,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1650*$F1654","v":0},{"$f":"Asset_NoReclass!AB1650*$F1654","v":0},{"$f":"Asset_NoReclass!AC1650*$F1654","v":0}]
[{"$f":"ROW()","v":1655},null,"Cathodic/Corrosion Protection","2017",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1655&\"-\"&$C$2,Asset_Splits!$A:$F,E1655,FALSE)","v":4.6470589293366761E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1650*$F1655","v":0},{"$f":"Asset_NoReclass!AB1650*$F1655","v":0},{"$f":"Asset_NoReclass!AC1650*$F1655","v":0}]
[{"$f":"ROW()","v":1656},null,"SCADA , ECI And Comms","2017",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1656&\"-\"&$C$2,Asset_Splits!$A:$F,E1656,FALSE)","v":0.46903036105364826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1650*$F1656","v":0},{"$f":"Asset_NoReclass!AB1650*$F1656","v":0},{"$f":"Asset_NoReclass!AC1650*$F1656","v":0}]
[{"$f":"ROW()","v":1657},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1658},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1659},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1650:AA1658)","v":0},0,0]
[{"$f":"ROW()","v":1660},"Depreciation"]
[{"$f":"ROW()","v":1661},null,"Pipeline"]
[{"$f":"ROW()","v":1662},null,"Compression"]
[{"$f":"ROW()","v":1663},null,"Metering"]
[{"$f":"ROW()","v":1664},null,"Other Depreciable"]
[{"$f":"ROW()","v":1665},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1621=0,0,MIN((AA1632/AA1621)*(AA1632>0),AA1632))","v":0},0,0]
[{"$f":"ROW()","v":1666},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1622=0,0,MIN((AA1633/AA1622)*(AA1633>0),AA1633))","v":0},0,0]
[{"$f":"ROW()","v":1667},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1623=0,0,MIN((AA1634/AA1623)*(AA1634>0),AA1634))","v":0},0,0]
[{"$f":"ROW()","v":1668},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1669},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1661:AA1669)","v":0},0,0]
[{"$f":"ROW()","v":1671},"Closing Value"]
[{"$f":"ROW()","v":1672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1628+Z1639+Z1650+Z1661","v":0},0,0,0]
[{"$f":"ROW()","v":1673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.758259872962574,4.758259872962574,4.758259872962574,4.758259872962574]
[{"$f":"ROW()","v":1674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1677},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1679},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1680},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1672:Z1680)","v":4.758259872962574},{"$f":"SUM(AA1672:AA1680)","v":4.758259872962574},4.758259872962574,4.758259872962574]
[{"$f":"ROW()","v":1682},"Over Depreciation"]
[{"$f":"ROW()","v":1683},null,"Pipeline"]
[{"$f":"ROW()","v":1684},null,"Compression"]
[{"$f":"ROW()","v":1685},null,"Metering"]
[{"$f":"ROW()","v":1686},null,"Other Depreciable"]
[{"$f":"ROW()","v":1687},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1688},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1689},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1690},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1691},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1692},null,"Total"]
[{"$f":"ROW()","v":1693}]
["2018 Capex"]
[{"$f":"ROW()","v":1695},"Life"]
[{"$f":"ROW()","v":1696},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AB1696-1)","v":69}]
[{"$f":"ROW()","v":1697},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":1698},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29]
[{"$f":"ROW()","v":1699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29]
[{"$f":"ROW()","v":1700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AB1700-1)","v":4}]
[{"$f":"ROW()","v":1701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AB1701-1)","v":14}]
[{"$f":"ROW()","v":1702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9]
[{"$f":"ROW()","v":1703},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1704},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AB1704-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1705}]
[{"$f":"ROW()","v":1706},"Opening Value"]
[{"$f":"ROW()","v":1707},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1751","v":0},0,0]
[{"$f":"ROW()","v":1708},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.882253760732961,2.882253760732961]
[{"$f":"ROW()","v":1709},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1710},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1711},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1712},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1713},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1714},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1715},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1716},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1707:AA1715)","v":0},{"$f":"SUM(AB1707:AB1715)","v":2.882253760732961},2.882253760732961]
[{"$f":"ROW()","v":1717},"Capex"]
[{"$f":"ROW()","v":1718},null,"Pipeline"]
[{"$f":"ROW()","v":1719},null,"Compression",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1719&\"-\"&$C$2,Asset_Splits!$A:$F,E1719,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1719*$F1719","v":2.882253760732961}]
[{"$f":"ROW()","v":1720},null,"Metering"]
[{"$f":"ROW()","v":1721},null,"Other Depreciable"]
[{"$f":"ROW()","v":1722},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1722&\"-\"&$C$2,Asset_Splits!$A:$F,E1722,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1719*$F1722","v":0}]
[{"$f":"ROW()","v":1723},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1723&\"-\"&$C$2,Asset_Splits!$A:$F,E1723,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1719*$F1723","v":0}]
[{"$f":"ROW()","v":1724},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1724&\"-\"&$C$2,Asset_Splits!$A:$F,E1724,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1719*$F1724","v":0}]
[{"$f":"ROW()","v":1725},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1726},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1727},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1718:AA1726)","v":2.882253760732961}]
[{"$f":"ROW()","v":1728},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1727-Asset_NoReclass!AA1719)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1729},null,"Pipeline"]
[{"$f":"ROW()","v":1730},null,"Compression",{"$f":"D1719","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1730&\"-\"&$C$2,Asset_Splits!$A:$F,E1730,FALSE)","v":0.65992510255749037}]
[{"$f":"ROW()","v":1731},null,"Metering"]
[{"$f":"ROW()","v":1732},null,"Other Depreciable"]
[{"$f":"ROW()","v":1733},null,"Computers and Motor Vehicles",{"$f":"D1722","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1733&\"-\"&$C$2,Asset_Splits!$A:$F,E1733,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1729*$F1733","v":0},{"$f":"Asset_NoReclass!AC1729*$F1733","v":0}]
[{"$f":"ROW()","v":1734},null,"Cathodic/Corrosion Protection","2018",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1734&\"-\"&$C$2,Asset_Splits!$A:$F,E1734,FALSE)","v":9.5125200244949054E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1729*$F1734","v":0},{"$f":"Asset_NoReclass!AC1729*$F1734","v":0}]
[{"$f":"ROW()","v":1735},null,"SCADA , ECI And Comms","2018",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1735&\"-\"&$C$2,Asset_Splits!$A:$F,E1735,FALSE)","v":0.24494969719756052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1729*$F1735","v":0},{"$f":"Asset_NoReclass!AC1729*$F1735","v":0}]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1738},null,"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,{"$f":"SUM(AB1729:AB1737)","v":0},0]
[{"$f":"ROW()","v":1739},"Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1700=0,0,MIN((AB1711/AB1700)*(AB1711>0),AB1711))","v":0},0]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1701=0,0,MIN((AB1712/AB1701)*(AB1712>0),AB1712))","v":0},0]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1702=0,0,MIN((AB1713/AB1702)*(AB1713>0),AB1713))","v":0},0]
[{"$f":"ROW()","v":1747},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1748},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1749},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1740:AB1748)","v":0},0]
[{"$f":"ROW()","v":1750},"Closing Value"]
[{"$f":"ROW()","v":1751},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1707+AA1718+AA1729+AA1740","v":0},0,0]
[{"$f":"ROW()","v":1752},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.882253760732961,2.882253760732961,2.882253760732961]
[{"$f":"ROW()","v":1753},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1754},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1755},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1756},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1757},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1758},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1760},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1751:AA1759)","v":2.882253760732961},{"$f":"SUM(AB1751:AB1759)","v":2.882253760732961},2.882253760732961]
[{"$f":"ROW()","v":1761},"Over Depreciation"]
[{"$f":"ROW()","v":1762},null,"Pipeline"]
[{"$f":"ROW()","v":1763},null,"Compression"]
[{"$f":"ROW()","v":1764},null,"Metering"]
[{"$f":"ROW()","v":1765},null,"Other Depreciable"]
[{"$f":"ROW()","v":1766},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1767},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1768},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1769},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1770},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1771},null,"Total"]
[{"$f":"ROW()","v":1772}]
["2019 Capex"]
[{"$f":"ROW()","v":1774},"Life"]
[{"$f":"ROW()","v":1775},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70}]
[{"$f":"ROW()","v":1776},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":1777},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30}]
[{"$f":"ROW()","v":1778},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30}]
[{"$f":"ROW()","v":1779},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5}]
[{"$f":"ROW()","v":1780},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15}]
[{"$f":"ROW()","v":1781},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10}]
[{"$f":"ROW()","v":1782},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1783},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561}]
[{"$f":"ROW()","v":1784}]
[{"$f":"ROW()","v":1785},"Opening Value"]
[{"$f":"ROW()","v":1786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1830","v":0},0]
[{"$f":"ROW()","v":1787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9942828799758823]
[{"$f":"ROW()","v":1788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1793},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1794},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1795},null,"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,{"$f":"SUM(AB1786:AB1794)","v":0},{"$f":"SUM(AC1786:AC1794)","v":1.9942828799758823}]
[{"$f":"ROW()","v":1796},"Capex"]
[{"$f":"ROW()","v":1797},null,"Pipeline"]
[{"$f":"ROW()","v":1798},null,"Compression",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1798&\"-\"&$C$2,Asset_Splits!$A:$F,E1798,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1798*$F1798","v":1.9942828799758823}]
[{"$f":"ROW()","v":1799},null,"Metering"]
[{"$f":"ROW()","v":1800},null,"Other Depreciable"]
[{"$f":"ROW()","v":1801},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1801&\"-\"&$C$2,Asset_Splits!$A:$F,E1801,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1798*$F1801","v":0}]
[{"$f":"ROW()","v":1802},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1802&\"-\"&$C$2,Asset_Splits!$A:$F,E1802,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1798*$F1802","v":0}]
[{"$f":"ROW()","v":1803},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1803&\"-\"&$C$2,Asset_Splits!$A:$F,E1803,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1798*$F1803","v":0}]
[{"$f":"ROW()","v":1804},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1805},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1806},null,"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,{"$f":"SUM(AB1797:AB1805)","v":1.9942828799758823}]
[{"$f":"ROW()","v":1807},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1806-Asset_NoReclass!AB1798)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1808},null,"Pipeline"]
[{"$f":"ROW()","v":1809},null,"Compression",{"$f":"D1798","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1809&\"-\"&$C$2,Asset_Splits!$A:$F,E1809,FALSE)","v":0.31648638285370012}]
[{"$f":"ROW()","v":1810},null,"Metering"]
[{"$f":"ROW()","v":1811},null,"Other Depreciable"]
[{"$f":"ROW()","v":1812},null,"Computers and Motor Vehicles",{"$f":"D1801","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1812&\"-\"&$C$2,Asset_Splits!$A:$F,E1812,FALSE)","v":4.0132813132809315E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1808*$F1812","v":0}]
[{"$f":"ROW()","v":1813},null,"Cathodic/Corrosion Protection","2019",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1813&\"-\"&$C$2,Asset_Splits!$A:$F,E1813,FALSE)","v":0.1100076184823887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1808*$F1813","v":0}]
[{"$f":"ROW()","v":1814},null,"SCADA , ECI And Comms","2019",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1814&\"-\"&$C$2,Asset_Splits!$A:$F,E1814,FALSE)","v":0.53337318553110191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1808*$F1814","v":0}]
[{"$f":"ROW()","v":1815},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1816},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1817},null,"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,{"$f":"SUM(AC1808:AC1816)","v":0}]
[{"$f":"ROW()","v":1818},"Depreciation"]
[{"$f":"ROW()","v":1819},null,"Pipeline"]
[{"$f":"ROW()","v":1820},null,"Compression"]
[{"$f":"ROW()","v":1821},null,"Metering"]
[{"$f":"ROW()","v":1822},null,"Other Depreciable"]
[{"$f":"ROW()","v":1823},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1779=0,0,MIN((AC1790/AC1779)*(AC1790>0),AC1790))","v":0}]
[{"$f":"ROW()","v":1824},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1780=0,0,MIN((AC1791/AC1780)*(AC1791>0),AC1791))","v":0}]
[{"$f":"ROW()","v":1825},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1781=0,0,MIN((AC1792/AC1781)*(AC1792>0),AC1792))","v":0}]
[{"$f":"ROW()","v":1826},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1827},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1828},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1819:AC1827)","v":0}]
[{"$f":"ROW()","v":1829},"Closing Value"]
[{"$f":"ROW()","v":1830},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1786+AB1797+AB1808+AB1819","v":0},0]
[{"$f":"ROW()","v":1831},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9942828799758823,1.9942828799758823]
[{"$f":"ROW()","v":1832},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1833},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1834},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1835},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1837},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1838},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1839},null,"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,{"$f":"SUM(AB1830:AB1838)","v":1.9942828799758823},{"$f":"SUM(AC1830:AC1838)","v":1.9942828799758823}]
[{"$f":"ROW()","v":1840},"Over Depreciation"]
[{"$f":"ROW()","v":1841},null,"Pipeline"]
[{"$f":"ROW()","v":1842},null,"Compression"]
[{"$f":"ROW()","v":1843},null,"Metering"]
[{"$f":"ROW()","v":1844},null,"Other Depreciable"]
[{"$f":"ROW()","v":1845},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1846},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1847},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1850},null,"Total"]
[{"$f":"ROW()","v":1851}]
["2020 Capex"]
[{"$f":"ROW()","v":1853},"Life"]
[{"$f":"ROW()","v":1854},null,"Pipeline"]
[{"$f":"ROW()","v":1855},null,"Compression"]
[{"$f":"ROW()","v":1856},null,"Metering"]
[{"$f":"ROW()","v":1857},null,"Other Depreciable"]
[{"$f":"ROW()","v":1858},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1859},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1860},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1861},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1862},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1863}]
[{"$f":"ROW()","v":1864},"Opening Value"]
[{"$f":"ROW()","v":1865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1909","v":0}]
[{"$f":"ROW()","v":1866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1869},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1870},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1871},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1865:AC1873)","v":0}]
[{"$f":"ROW()","v":1875},"Capex"]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1877&\"-\"&$C$2,Asset_Splits!$A:$F,E1877,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1877*$F1877","v":2.5067039866975627}]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1880&\"-\"&$C$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1877*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1881&\"-\"&$C$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1877*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1882&\"-\"&$C$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1877*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1884},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1885},null,"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,{"$f":"SUM(AC1876:AC1884)","v":2.5067039866975627}]
[{"$f":"ROW()","v":1886},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1885-Asset_NoReclass!AC1877)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1887},null,"Pipeline"]
[{"$f":"ROW()","v":1888},null,"Compression",{"$f":"D1877","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1888&\"-\"&$C$2,Asset_Splits!$A:$F,E1888,FALSE)","v":0.64818205597698142}]
[{"$f":"ROW()","v":1889},null,"Metering"]
[{"$f":"ROW()","v":1890},null,"Other Depreciable"]
[{"$f":"ROW()","v":1891},null,"Computers and Motor Vehicles",{"$f":"D1880","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1891&\"-\"&$C$2,Asset_Splits!$A:$F,E1891,FALSE)","v":0}]
[{"$f":"ROW()","v":1892},null,"Cathodic/Corrosion Protection","2020",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1892&\"-\"&$C$2,Asset_Splits!$A:$F,E1892,FALSE)","v":0.13078733978550877}]
[{"$f":"ROW()","v":1893},null,"SCADA , ECI And Comms","2020",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1893&\"-\"&$C$2,Asset_Splits!$A:$F,E1893,FALSE)","v":0.22103060423750984}]
[{"$f":"ROW()","v":1894},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1895},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1896},null,"Total"]
[{"$f":"ROW()","v":1897},"Depreciation"]
[{"$f":"ROW()","v":1898},null,"Pipeline"]
[{"$f":"ROW()","v":1899},null,"Compression"]
[{"$f":"ROW()","v":1900},null,"Metering"]
[{"$f":"ROW()","v":1901},null,"Other Depreciable"]
[{"$f":"ROW()","v":1902},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1903},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1904},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1905},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1906},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1907},null,"Total"]
[{"$f":"ROW()","v":1908},"Closing Value"]
[{"$f":"ROW()","v":1909},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1865+AC1876+AC1887+AC1898","v":0}]
[{"$f":"ROW()","v":1910},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5067039866975627]
[{"$f":"ROW()","v":1911},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1912},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1913},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1914},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1915},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1916},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1917},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1918},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1909:AC1917)","v":2.5067039866975627}]
[{"$f":"ROW()","v":1919},"Over Depreciation"]
[{"$f":"ROW()","v":1920},null,"Pipeline"]
[{"$f":"ROW()","v":1921},null,"Compression"]
[{"$f":"ROW()","v":1922},null,"Metering"]
[{"$f":"ROW()","v":1923},null,"Other Depreciable"]
[{"$f":"ROW()","v":1924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1927},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1928},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1929},null,"Total"]
[{"$f":"ROW()","v":1930}]
["2021 Capex"]
[{"$f":"ROW()","v":1932},"Life"]
[{"$f":"ROW()","v":1933},null,"Pipeline"]
[{"$f":"ROW()","v":1934},null,"Compression"]
[{"$f":"ROW()","v":1935},null,"Metering"]
[{"$f":"ROW()","v":1936},null,"Other Depreciable"]
[{"$f":"ROW()","v":1937},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1938},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1939},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1940},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1941},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1942}]
[{"$f":"ROW()","v":1943},"Opening Value"]
[{"$f":"ROW()","v":1944},null,"Pipeline"]
[{"$f":"ROW()","v":1945},null,"Compression"]
[{"$f":"ROW()","v":1946},null,"Metering"]
[{"$f":"ROW()","v":1947},null,"Other Depreciable"]
[{"$f":"ROW()","v":1948},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1949},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1950},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1951},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1952},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1953},null,"Total"]
[{"$f":"ROW()","v":1954},"Capex"]
[{"$f":"ROW()","v":1955},null,"Pipeline"]
[{"$f":"ROW()","v":1956},null,"Compression"]
[{"$f":"ROW()","v":1957},null,"Metering"]
[{"$f":"ROW()","v":1958},null,"Other Depreciable"]
[{"$f":"ROW()","v":1959},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1960},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1961},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1962},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1963},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1964},null,"Total"]
[{"$f":"ROW()","v":1965},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1966},null,"Pipeline"]
[{"$f":"ROW()","v":1967},null,"Compression"]
[{"$f":"ROW()","v":1968},null,"Metering"]
[{"$f":"ROW()","v":1969},null,"Other Depreciable"]
[{"$f":"ROW()","v":1970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1973},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1974},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1975},null,"Total"]
[{"$f":"ROW()","v":1976},"Depreciation"]
[{"$f":"ROW()","v":1977},null,"Pipeline"]
[{"$f":"ROW()","v":1978},null,"Compression"]
[{"$f":"ROW()","v":1979},null,"Metering"]
[{"$f":"ROW()","v":1980},null,"Other Depreciable"]
[{"$f":"ROW()","v":1981},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1982},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1983},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1984},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1985},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1986},null,"Total"]
[{"$f":"ROW()","v":1987},"Closing Value"]
[{"$f":"ROW()","v":1988},null,"Pipeline"]
[{"$f":"ROW()","v":1989},null,"Compression"]
[{"$f":"ROW()","v":1990},null,"Metering"]
[{"$f":"ROW()","v":1991},null,"Other Depreciable"]
[{"$f":"ROW()","v":1992},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1993},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1994},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1995},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1996},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1997},null,"Total"]
[{"$f":"ROW()","v":1998},"Over Depreciation"]
[{"$f":"ROW()","v":1999},null,"Pipeline"]
[{"$f":"ROW()","v":2000},null,"Compression"]
[{"$f":"ROW()","v":2001},null,"Metering"]
[{"$f":"ROW()","v":2002},null,"Other Depreciable"]
[{"$f":"ROW()","v":2003},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2004},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2005},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2022 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2020},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2021}]
[{"$f":"ROW()","v":2022},"Opening Value"]
[{"$f":"ROW()","v":2023},null,"Pipeline"]
[{"$f":"ROW()","v":2024},null,"Compression"]
[{"$f":"ROW()","v":2025},null,"Metering"]
[{"$f":"ROW()","v":2026},null,"Other Depreciable"]
[{"$f":"ROW()","v":2027},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2028},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2029},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2030},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2031},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2032},null,"Total"]
[{"$f":"ROW()","v":2033},"Capex"]
[{"$f":"ROW()","v":2034},null,"Pipeline"]
[{"$f":"ROW()","v":2035},null,"Compression"]
[{"$f":"ROW()","v":2036},null,"Metering"]
[{"$f":"ROW()","v":2037},null,"Other Depreciable"]
[{"$f":"ROW()","v":2038},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2039},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2040},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2041},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2042},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2043},null,"Total"]
[{"$f":"ROW()","v":2044},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2045},null,"Pipeline"]
[{"$f":"ROW()","v":2046},null,"Compression"]
[{"$f":"ROW()","v":2047},null,"Metering"]
[{"$f":"ROW()","v":2048},null,"Other Depreciable"]
[{"$f":"ROW()","v":2049},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2050},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2051},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2052},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2053},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2054},null,"Total"]
[{"$f":"ROW()","v":2055},"Depreciation"]
[{"$f":"ROW()","v":2056},null,"Pipeline"]
[{"$f":"ROW()","v":2057},null,"Compression"]
[{"$f":"ROW()","v":2058},null,"Metering"]
[{"$f":"ROW()","v":2059},null,"Other Depreciable"]
[{"$f":"ROW()","v":2060},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2061},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2062},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2063},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2064},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2065},null,"Total"]
[{"$f":"ROW()","v":2066},"Closing Value"]
[{"$f":"ROW()","v":2067},null,"Pipeline"]
[{"$f":"ROW()","v":2068},null,"Compression"]
[{"$f":"ROW()","v":2069},null,"Metering"]
[{"$f":"ROW()","v":2070},null,"Other Depreciable"]
[{"$f":"ROW()","v":2071},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2072},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2073},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2075},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2076},null,"Total"]
[{"$f":"ROW()","v":2077},"Over Depreciation"]
[{"$f":"ROW()","v":2078},null,"Pipeline"]
[{"$f":"ROW()","v":2079},null,"Compression"]
[{"$f":"ROW()","v":2080},null,"Metering"]
[{"$f":"ROW()","v":2081},null,"Other Depreciable"]
[{"$f":"ROW()","v":2082},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2083},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2084},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2085},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2086},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2087},null,"Total"]
[{"$f":"ROW()","v":2088}]
["2023 Capex"]
[{"$f":"ROW()","v":2090},"Life"]
[{"$f":"ROW()","v":2091},null,"Pipeline"]
[{"$f":"ROW()","v":2092},null,"Compression"]
[{"$f":"ROW()","v":2093},null,"Metering"]
[{"$f":"ROW()","v":2094},null,"Other Depreciable"]
[{"$f":"ROW()","v":2095},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2096},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2097},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2100}]
[{"$f":"ROW()","v":2101},"Opening Value"]
[{"$f":"ROW()","v":2102},null,"Pipeline"]
[{"$f":"ROW()","v":2103},null,"Compression"]
[{"$f":"ROW()","v":2104},null,"Metering"]
[{"$f":"ROW()","v":2105},null,"Other Depreciable"]
[{"$f":"ROW()","v":2106},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2107},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2108},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2109},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2110},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2111},null,"Total"]
[{"$f":"ROW()","v":2112},"Capex"]
[{"$f":"ROW()","v":2113},null,"Pipeline"]
[{"$f":"ROW()","v":2114},null,"Compression"]
[{"$f":"ROW()","v":2115},null,"Metering"]
[{"$f":"ROW()","v":2116},null,"Other Depreciable"]
[{"$f":"ROW()","v":2117},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2118},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2119},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2120},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2121},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2122},null,"Total"]
[{"$f":"ROW()","v":2123},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2124},null,"Pipeline"]
[{"$f":"ROW()","v":2125},null,"Compression"]
[{"$f":"ROW()","v":2126},null,"Metering"]
[{"$f":"ROW()","v":2127},null,"Other Depreciable"]
[{"$f":"ROW()","v":2128},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2129},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2130},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2131},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2133},null,"Total"]
[{"$f":"ROW()","v":2134},"Depreciation"]
[{"$f":"ROW()","v":2135},null,"Pipeline"]
[{"$f":"ROW()","v":2136},null,"Compression"]
[{"$f":"ROW()","v":2137},null,"Metering"]
[{"$f":"ROW()","v":2138},null,"Other Depreciable"]
[{"$f":"ROW()","v":2139},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2140},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2141},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Closing Value"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2154},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2155},null,"Total"]
[{"$f":"ROW()","v":2156},"Over Depreciation"]
[{"$f":"ROW()","v":2157},null,"Pipeline"]
[{"$f":"ROW()","v":2158},null,"Compression"]
[{"$f":"ROW()","v":2159},null,"Metering"]
[{"$f":"ROW()","v":2160},null,"Other Depreciable"]
[{"$f":"ROW()","v":2161},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2162},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2163},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2164},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2165},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2166},null,"Total"]
[{"$f":"ROW()","v":2167}]
["2024 Capex"]
[{"$f":"ROW()","v":2169},"Life"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2178},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2179}]
[{"$f":"ROW()","v":2180},"Opening Value"]
[{"$f":"ROW()","v":2181},null,"Pipeline"]
[{"$f":"ROW()","v":2182},null,"Compression"]
[{"$f":"ROW()","v":2183},null,"Metering"]
[{"$f":"ROW()","v":2184},null,"Other Depreciable"]
[{"$f":"ROW()","v":2185},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2186},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2187},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2188},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2189},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2190},null,"Total"]
[{"$f":"ROW()","v":2191},"Capex"]
[{"$f":"ROW()","v":2192},null,"Pipeline"]
[{"$f":"ROW()","v":2193},null,"Compression"]
[{"$f":"ROW()","v":2194},null,"Metering"]
[{"$f":"ROW()","v":2195},null,"Other Depreciable"]
[{"$f":"ROW()","v":2196},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2197},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2198},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2199},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2200},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2201},null,"Total"]
[{"$f":"ROW()","v":2202},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2203},null,"Pipeline"]
[{"$f":"ROW()","v":2204},null,"Compression"]
[{"$f":"ROW()","v":2205},null,"Metering"]
[{"$f":"ROW()","v":2206},null,"Other Depreciable"]
[{"$f":"ROW()","v":2207},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2208},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2209},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2212},null,"Total"]
[{"$f":"ROW()","v":2213},"Depreciation"]
[{"$f":"ROW()","v":2214},null,"Pipeline"]
[{"$f":"ROW()","v":2215},null,"Compression"]
[{"$f":"ROW()","v":2216},null,"Metering"]
[{"$f":"ROW()","v":2217},null,"Other Depreciable"]
[{"$f":"ROW()","v":2218},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2219},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2220},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2221},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2222},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2223},null,"Total"]
[{"$f":"ROW()","v":2224},"Closing Value"]
[{"$f":"ROW()","v":2225},null,"Pipeline"]
[{"$f":"ROW()","v":2226},null,"Compression"]
[{"$f":"ROW()","v":2227},null,"Metering"]
[{"$f":"ROW()","v":2228},null,"Other Depreciable"]
[{"$f":"ROW()","v":2229},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2230},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2231},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2232},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2233},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2234},null,"Total"]
[{"$f":"ROW()","v":2235},"Over Depreciation"]
[{"$f":"ROW()","v":2236},null,"Pipeline"]
[{"$f":"ROW()","v":2237},null,"Compression"]
[{"$f":"ROW()","v":2238},null,"Metering"]
[{"$f":"ROW()","v":2239},null,"Other Depreciable"]
[{"$f":"ROW()","v":2240},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2241},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2242},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2243},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2244},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2245},null,"Total"]
[{"$f":"ROW()","v":2246}]
["2025 Capex"]
[{"$f":"ROW()","v":2248},"Life"]
[{"$f":"ROW()","v":2249},null,"Pipeline"]
[{"$f":"ROW()","v":2250},null,"Compression"]
[{"$f":"ROW()","v":2251},null,"Metering"]
[{"$f":"ROW()","v":2252},null,"Other Depreciable"]
[{"$f":"ROW()","v":2253},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2254},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2255},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2256},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2257},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2258}]
[{"$f":"ROW()","v":2259},"Opening Value"]
[{"$f":"ROW()","v":2260},null,"Pipeline"]
[{"$f":"ROW()","v":2261},null,"Compression"]
[{"$f":"ROW()","v":2262},null,"Metering"]
[{"$f":"ROW()","v":2263},null,"Other Depreciable"]
[{"$f":"ROW()","v":2264},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2265},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2266},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2267},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2268},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2269},null,"Total"]
[{"$f":"ROW()","v":2270},"Capex"]
[{"$f":"ROW()","v":2271},null,"Pipeline"]
[{"$f":"ROW()","v":2272},null,"Compression"]
[{"$f":"ROW()","v":2273},null,"Metering"]
[{"$f":"ROW()","v":2274},null,"Other Depreciable"]
[{"$f":"ROW()","v":2275},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2276},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2277},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280},null,"Total"]
[{"$f":"ROW()","v":2281},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2290},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2291},null,"Total"]
[{"$f":"ROW()","v":2292},"Depreciation"]
[{"$f":"ROW()","v":2293},null,"Pipeline"]
[{"$f":"ROW()","v":2294},null,"Compression"]
[{"$f":"ROW()","v":2295},null,"Metering"]
[{"$f":"ROW()","v":2296},null,"Other Depreciable"]
[{"$f":"ROW()","v":2297},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2298},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2299},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2301},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2302},null,"Total"]
[{"$f":"ROW()","v":2303},"Closing Value"]
[{"$f":"ROW()","v":2304},null,"Pipeline"]
[{"$f":"ROW()","v":2305},null,"Compression"]
[{"$f":"ROW()","v":2306},null,"Metering"]
[{"$f":"ROW()","v":2307},null,"Other Depreciable"]
[{"$f":"ROW()","v":2308},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2309},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2310},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2311},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2312},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2313},null,"Total"]
[{"$f":"ROW()","v":2314},"Over Depreciation"]
[{"$f":"ROW()","v":2315},null,"Pipeline"]
[{"$f":"ROW()","v":2316},null,"Compression"]
[{"$f":"ROW()","v":2317},null,"Metering"]
[{"$f":"ROW()","v":2318},null,"Other Depreciable"]
[{"$f":"ROW()","v":2319},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2320},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2321},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2322},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2323},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2324},null,"Total"]
[{"$f":"ROW()","v":2325}]

{"sheet":"frMetering","index":11,"n_rows":2325,"n_cols":29,"rows_kept":2325,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Metering"]
["Asset",null,"Metering"]
["Ref.",{"$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},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$32& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H32","v":0.59411943042115911},{"$f":"Inputs!I32","v":0.6285888897203723},{"$f":"Inputs!J32","v":0.64821733182131314},{"$f":"Inputs!K32","v":0.66784577392225386},{"$f":"Inputs!L32","v":0.68364427610105993},{"$f":"Inputs!M32","v":0.70135774824093333},{"$f":"Inputs!N32","v":0.72098619034187394},{"$f":"Inputs!O32","v":0.74444457236494954},{"$f":"Inputs!P32","v":0.76646672691722451},{"$f":"Inputs!Q32","v":0.79471253384296858},{"$f":"Inputs!R32","v":0.81146852100230837},{"$f":"Inputs!S32","v":0.83301193306431653},{"$f":"Inputs!T32","v":0.85886402753872626},{"$f":"Inputs!U32","v":0.87779690189328741},{"$f":"Inputs!V32","v":0.90189328743545605},{"$f":"Inputs!W32","v":0.91738382099827875},{"$f":"Inputs!X32","v":0.93287435456110157},{"$f":"Inputs!Y32","v":0.946643717728055},{"$f":"Inputs!Z32","v":0.96471600688468151},{"$f":"Inputs!AA32","v":0.98192771084337338},{"$f":"Inputs!AB32","v":1},{"$f":"Inputs!AC32","v":1.0128999999999999}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$32&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H33","v":1.6831632644822279},{"$f":"Inputs!I33","v":1.5908648981130575},{"$f":"Inputs!J33","v":1.542692475053504},{"$f":"Inputs!K33","v":1.4973516926325767},{"$f":"Inputs!L33","v":1.4627490274666977},{"$f":"Inputs!M33","v":1.4258058779675389},{"$f":"Inputs!N33","v":1.3869891176775861},{"$f":"Inputs!O33","v":1.3432833512684532},{"$f":"Inputs!P33","v":1.3046880769659244},{"$f":"Inputs!Q33","v":1.2583166332665332},{"$f":"Inputs!R33","v":1.2323336939365457},{"$f":"Inputs!S33","v":1.200462994955428},{"$f":"Inputs!T33","v":1.1643286573146294},{"$f":"Inputs!U33","v":1.1392156862745098},{"$f":"Inputs!V33","v":1.1087786259541985},{"$f":"Inputs!W33","v":1.0900562851782365},{"$f":"Inputs!X33","v":1.0719557195571956},{"$f":"Inputs!Y33","v":1.0563636363636364},{"$f":"Inputs!Z33","v":1.0365744870651206},{"$f":"Inputs!AA33","v":1.0184049079754602},{"$f":"Inputs!AB33","v":1},{"$f":"Inputs!AC33","v":0.98726429065060728}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
["All Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP  Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":122},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2001 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2002 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2003 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2004 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2005 Capex"]
[{"$f":"ROW()","v":668},"Life"]
[{"$f":"ROW()","v":669},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,O669-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":670},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":671},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":672},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":673},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,O673-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,O674-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":675},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,O677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"Opening Value"]
[{"$f":"ROW()","v":680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N680:N688)","v":0},{"$f":"SUM(O680:O688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":690},"Capex"]
[{"$f":"ROW()","v":691},null,"Pipeline"]
[{"$f":"ROW()","v":692},null,"Compression"]
[{"$f":"ROW()","v":693},null,"Metering",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D693&\"-\"&$C$2,Asset_Splits!$A:$F,E693,FALSE)","v":1},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N693*$F693","v":0}]
[{"$f":"ROW()","v":694},null,"Other Depreciable"]
[{"$f":"ROW()","v":695},null,"Computers and Motor Vehicles",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D695&\"-\"&$C$2,Asset_Splits!$A:$F,E695,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N693*$F695","v":0}]
[{"$f":"ROW()","v":696},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D696&\"-\"&$C$2,Asset_Splits!$A:$F,E696,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N693*$F696","v":0}]
[{"$f":"ROW()","v":697},null,"SCADA , ECI And Comms",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D697&\"-\"&$C$2,Asset_Splits!$A:$F,E697,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N693*$F697","v":0}]
[{"$f":"ROW()","v":698},null,"Non-Depreciable"]
[{"$f":"ROW()","v":699},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":700},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N691:N699)","v":0}]
[{"$f":"ROW()","v":701},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N700-Asset_NoReclass!N693)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":702},null,"Pipeline"]
[{"$f":"ROW()","v":703},null,"Compression"]
[{"$f":"ROW()","v":704},null,"Metering",{"$f":"D693","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D704&\"-\"&$C$2,Asset_Splits!$A:$F,E704,FALSE)","v":1}]
[{"$f":"ROW()","v":705},null,"Other Depreciable"]
[{"$f":"ROW()","v":706},null,"Computers and Motor Vehicles",{"$f":"D695","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D706&\"-\"&$C$2,Asset_Splits!$A:$F,E706,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O704*$F706","v":0},{"$f":"Asset_NoReclass!P704*$F706","v":0},{"$f":"Asset_NoReclass!Q704*$F706","v":0},{"$f":"Asset_NoReclass!R704*$F706","v":0},{"$f":"Asset_NoReclass!S704*$F706","v":0},{"$f":"Asset_NoReclass!T704*$F706","v":0},{"$f":"Asset_NoReclass!U704*$F706","v":0},{"$f":"Asset_NoReclass!V704*$F706","v":0},{"$f":"Asset_NoReclass!W704*$F706","v":0},{"$f":"Asset_NoReclass!X704*$F706","v":0},{"$f":"Asset_NoReclass!Y704*$F706","v":0},{"$f":"Asset_NoReclass!Z704*$F706","v":0},{"$f":"Asset_NoReclass!AA704*$F706","v":0},{"$f":"Asset_NoReclass!AB704*$F706","v":0},{"$f":"Asset_NoReclass!AC704*$F706","v":0}]
[{"$f":"ROW()","v":707},null,"Cathodic/Corrosion Protection","2005",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D707&\"-\"&$C$2,Asset_Splits!$A:$F,E707,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O704*$F707","v":0},{"$f":"Asset_NoReclass!P704*$F707","v":0},{"$f":"Asset_NoReclass!Q704*$F707","v":0},{"$f":"Asset_NoReclass!R704*$F707","v":0},{"$f":"Asset_NoReclass!S704*$F707","v":0},{"$f":"Asset_NoReclass!T704*$F707","v":0},{"$f":"Asset_NoReclass!U704*$F707","v":0},{"$f":"Asset_NoReclass!V704*$F707","v":0},{"$f":"Asset_NoReclass!W704*$F707","v":0},{"$f":"Asset_NoReclass!X704*$F707","v":0},{"$f":"Asset_NoReclass!Y704*$F707","v":0},{"$f":"Asset_NoReclass!Z704*$F707","v":0},{"$f":"Asset_NoReclass!AA704*$F707","v":0},{"$f":"Asset_NoReclass!AB704*$F707","v":0},{"$f":"Asset_NoReclass!AC704*$F707","v":0}]
[{"$f":"ROW()","v":708},null,"SCADA , ECI And Comms","2005",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D708&\"-\"&$C$2,Asset_Splits!$A:$F,E708,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O704*$F708","v":0},{"$f":"Asset_NoReclass!P704*$F708","v":0},{"$f":"Asset_NoReclass!Q704*$F708","v":0},{"$f":"Asset_NoReclass!R704*$F708","v":0},{"$f":"Asset_NoReclass!S704*$F708","v":0},{"$f":"Asset_NoReclass!T704*$F708","v":0},{"$f":"Asset_NoReclass!U704*$F708","v":0},{"$f":"Asset_NoReclass!V704*$F708","v":0},{"$f":"Asset_NoReclass!W704*$F708","v":0},{"$f":"Asset_NoReclass!X704*$F708","v":0},{"$f":"Asset_NoReclass!Y704*$F708","v":0},{"$f":"Asset_NoReclass!Z704*$F708","v":0},{"$f":"Asset_NoReclass!AA704*$F708","v":0},{"$f":"Asset_NoReclass!AB704*$F708","v":0},{"$f":"Asset_NoReclass!AC704*$F708","v":0}]
[{"$f":"ROW()","v":709},null,"Non-Depreciable"]
[{"$f":"ROW()","v":710},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":711},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O702:O710)","v":0},0,0,0,0,{"$f":"SUM(T702:T710)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},"Depreciation"]
[{"$f":"ROW()","v":713},null,"Pipeline"]
[{"$f":"ROW()","v":714},null,"Compression"]
[{"$f":"ROW()","v":715},null,"Metering"]
[{"$f":"ROW()","v":716},null,"Other Depreciable"]
[{"$f":"ROW()","v":717},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O673=0,0,MIN((O684/O673)*(O684>0),O684))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":719},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,"Non-Depreciable"]
[{"$f":"ROW()","v":721},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O713:O721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":723},"Closing Value"]
[{"$f":"ROW()","v":724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N680+N691+N702+N713","v":0},0,0,0,0,{"$f":"(S680+S691+S702+S713-S735)*(S680+S691+S702+S713-S735>0)","v":0},{"$f":"T680+T691+T702+T713","v":0},0,0,0,0,{"$f":"MAX(Y680+Y691+Y702+Y713,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":725},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S681+S692+S703+S714-S736)*(S681+S692+S703+S714-S736>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y681+Y692+Y703+Y714,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":726},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S682+S693+S704+S715-S737)*(S682+S693+S704+S715-S737>0)","v":0},0,0,0,0,{"$f":"X682+X693+X704+X715","v":0},{"$f":"MAX(Y682+Y693+Y704+Y715,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S683+S694+S705+S716-S738)*(S683+S694+S705+S716-S738>0)","v":0},0,0,0,0,{"$f":"X683+X694+X705+X716","v":0},{"$f":"MAX(Y683+Y694+Y705+Y716,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S684+S695+S706+S717-S739)*(S684+S695+S706+S717-S739>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y684+Y695+Y706+Y717,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":729},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":731},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y687+Y698+Y709+Y720,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":732},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S688+S699+S710+S721-S743)*(S688+S699+S710+S721-S743>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y688+Y699+Y710+Y721,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N724:N732)","v":0},{"$f":"SUM(O724:O732)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":734},"Over Depreciation"]
[{"$f":"ROW()","v":735},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S680+S691+S713)*(S680+S691+S713<0)","v":0}]
[{"$f":"ROW()","v":736},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S681+S692+S714)*(S681+S692+S714<0)","v":0}]
[{"$f":"ROW()","v":737},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S682+S693+S715)*(S682+S693+S715<0)","v":0}]
[{"$f":"ROW()","v":738},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S683+S694+S716)*(S683+S694+S716<0)","v":0}]
[{"$f":"ROW()","v":739},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S684+S695+S717)*(S684+S695+S717<0)","v":0}]
[{"$f":"ROW()","v":740},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":741},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S688+S699+S721)*(S688+S699+S721<0)","v":0}]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S735:S743)","v":0}]
[{"$f":"ROW()","v":745}]
["2006 Capex"]
[{"$f":"ROW()","v":747},"Life"]
[{"$f":"ROW()","v":748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,P748-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,P752-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,P753-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Non-Depreciable"]
[{"$f":"ROW()","v":756},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,P756-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":757}]
[{"$f":"ROW()","v":758},"Opening Value"]
[{"$f":"ROW()","v":759},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O759:O767)","v":0},{"$f":"SUM(P759:P767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Capex"]
[{"$f":"ROW()","v":770},null,"Pipeline"]
[{"$f":"ROW()","v":771},null,"Compression"]
[{"$f":"ROW()","v":772},null,"Metering",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D772&\"-\"&$C$2,Asset_Splits!$A:$F,E772,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F772","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable"]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D774&\"-\"&$C$2,Asset_Splits!$A:$F,E774,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D775&\"-\"&$C$2,Asset_Splits!$A:$F,E775,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D776&\"-\"&$C$2,Asset_Splits!$A:$F,E776,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F776","v":0}]
[{"$f":"ROW()","v":777},null,"Non-Depreciable"]
[{"$f":"ROW()","v":778},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":779},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O778)","v":0}]
[{"$f":"ROW()","v":780},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O779-Asset_NoReclass!O772)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":781},null,"Pipeline"]
[{"$f":"ROW()","v":782},null,"Compression"]
[{"$f":"ROW()","v":783},null,"Metering",{"$f":"D772","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D783&\"-\"&$C$2,Asset_Splits!$A:$F,E783,FALSE)","v":1}]
[{"$f":"ROW()","v":784},null,"Other Depreciable"]
[{"$f":"ROW()","v":785},null,"Computers and Motor Vehicles",{"$f":"D774","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D785&\"-\"&$C$2,Asset_Splits!$A:$F,E785,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P783*$F785","v":0},{"$f":"Asset_NoReclass!Q783*$F785","v":0},{"$f":"Asset_NoReclass!R783*$F785","v":0},{"$f":"Asset_NoReclass!S783*$F785","v":0},{"$f":"Asset_NoReclass!T783*$F785","v":0},{"$f":"Asset_NoReclass!U783*$F785","v":0},{"$f":"Asset_NoReclass!V783*$F785","v":0},{"$f":"Asset_NoReclass!W783*$F785","v":0},{"$f":"Asset_NoReclass!X783*$F785","v":0},{"$f":"Asset_NoReclass!Y783*$F785","v":0},{"$f":"Asset_NoReclass!Z783*$F785","v":0},{"$f":"Asset_NoReclass!AA783*$F785","v":0},{"$f":"Asset_NoReclass!AB783*$F785","v":0},{"$f":"Asset_NoReclass!AC783*$F785","v":0}]
[{"$f":"ROW()","v":786},null,"Cathodic/Corrosion Protection","2006",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D786&\"-\"&$C$2,Asset_Splits!$A:$F,E786,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P783*$F786","v":0},{"$f":"Asset_NoReclass!Q783*$F786","v":0},{"$f":"Asset_NoReclass!R783*$F786","v":0},{"$f":"Asset_NoReclass!S783*$F786","v":0},{"$f":"Asset_NoReclass!T783*$F786","v":0},{"$f":"Asset_NoReclass!U783*$F786","v":0},{"$f":"Asset_NoReclass!V783*$F786","v":0},{"$f":"Asset_NoReclass!W783*$F786","v":0},{"$f":"Asset_NoReclass!X783*$F786","v":0},{"$f":"Asset_NoReclass!Y783*$F786","v":0},{"$f":"Asset_NoReclass!Z783*$F786","v":0},{"$f":"Asset_NoReclass!AA783*$F786","v":0},{"$f":"Asset_NoReclass!AB783*$F786","v":0},{"$f":"Asset_NoReclass!AC783*$F786","v":0}]
[{"$f":"ROW()","v":787},null,"SCADA , ECI And Comms","2006",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D787&\"-\"&$C$2,Asset_Splits!$A:$F,E787,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P783*$F787","v":0},{"$f":"Asset_NoReclass!Q783*$F787","v":0},{"$f":"Asset_NoReclass!R783*$F787","v":0},{"$f":"Asset_NoReclass!S783*$F787","v":0},{"$f":"Asset_NoReclass!T783*$F787","v":0},{"$f":"Asset_NoReclass!U783*$F787","v":0},{"$f":"Asset_NoReclass!V783*$F787","v":0},{"$f":"Asset_NoReclass!W783*$F787","v":0},{"$f":"Asset_NoReclass!X783*$F787","v":0},{"$f":"Asset_NoReclass!Y783*$F787","v":0},{"$f":"Asset_NoReclass!Z783*$F787","v":0},{"$f":"Asset_NoReclass!AA783*$F787","v":0},{"$f":"Asset_NoReclass!AB783*$F787","v":0},{"$f":"Asset_NoReclass!AC783*$F787","v":0}]
[{"$f":"ROW()","v":788},null,"Non-Depreciable"]
[{"$f":"ROW()","v":789},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":790},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P781:P789)","v":0},0,0,0,0,0,{"$f":"SUM(V781:V789)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},"Depreciation"]
[{"$f":"ROW()","v":792},null,"Pipeline"]
[{"$f":"ROW()","v":793},null,"Compression"]
[{"$f":"ROW()","v":794},null,"Metering"]
[{"$f":"ROW()","v":795},null,"Other Depreciable"]
[{"$f":"ROW()","v":796},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P752=0,0,MIN((P763/P752)*(P763>0),P763))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P753=0,0,MIN((P764/P753)*(P764>0),P764))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P754=0,0,MIN((P765/P754)*(P765>0),P765))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":799},null,"Non-Depreciable"]
[{"$f":"ROW()","v":800},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":801},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P792:P800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},"Closing Value"]
[{"$f":"ROW()","v":803},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O759+O770+O781+O792","v":0},0,0,0,{"$f":"(S759+S770+S781+S792-S814)*(S759+S770+S781+S792-S814>0)","v":0},{"$f":"T759+T770+T781+T792","v":0},0,0,0,0,{"$f":"MAX(Y759+Y770+Y781+Y792,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":804},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S760+S771+S782+S793-S815)*(S760+S771+S782+S793-S815>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y760+Y771+Y782+Y793,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":805},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S761+S772+S783+S794-S816)*(S761+S772+S783+S794-S816>0)","v":0},0,0,0,0,{"$f":"X761+X772+X783+X794","v":0},{"$f":"MAX(Y761+Y772+Y783+Y794,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":806},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S762+S773+S784+S795-S817)*(S762+S773+S784+S795-S817>0)","v":0},0,0,0,0,{"$f":"X762+X773+X784+X795","v":0},{"$f":"MAX(Y762+Y773+Y784+Y795,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":807},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S763+S774+S785+S796-S818)*(S763+S774+S785+S796-S818>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y763+Y774+Y785+Y796,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":808},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":809},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y766+Y777+Y788+Y799,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S767+S778+S789+S800-S822)*(S767+S778+S789+S800-S822>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y767+Y778+Y789+Y800,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O803:O811)","v":0},{"$f":"SUM(P803:P811)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},"Over Depreciation"]
[{"$f":"ROW()","v":814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S759+S770+S792)*(S759+S770+S792<0)","v":0}]
[{"$f":"ROW()","v":815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S760+S771+S793)*(S760+S771+S793<0)","v":0}]
[{"$f":"ROW()","v":816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S761+S772+S794)*(S761+S772+S794<0)","v":0}]
[{"$f":"ROW()","v":817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S762+S773+S795)*(S762+S773+S795<0)","v":0}]
[{"$f":"ROW()","v":818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S763+S774+S796)*(S763+S774+S796<0)","v":0}]
[{"$f":"ROW()","v":819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":821},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S766+S777+S799)*(S766+S777+S799<0)","v":0}]
[{"$f":"ROW()","v":822},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S767+S778+S800)*(S767+S778+S800<0)","v":0}]
[{"$f":"ROW()","v":823},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S814:S822)","v":0}]
[{"$f":"ROW()","v":824}]
["2007 Capex"]
[{"$f":"ROW()","v":826},"Life"]
[{"$f":"ROW()","v":827},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Q827-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":828},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":829},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":830},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":831},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Q831-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Q832-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":833},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":835},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Q835-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":836}]
[{"$f":"ROW()","v":837},"Opening Value"]
[{"$f":"ROW()","v":838},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":839},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":841},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":842},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":844},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":846},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P838:P846)","v":0},{"$f":"SUM(Q838:Q846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":848},"Capex"]
[{"$f":"ROW()","v":849},null,"Pipeline"]
[{"$f":"ROW()","v":850},null,"Compression"]
[{"$f":"ROW()","v":851},null,"Metering",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D851&\"-\"&$C$2,Asset_Splits!$A:$F,E851,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P851*$F851","v":0}]
[{"$f":"ROW()","v":852},null,"Other Depreciable"]
[{"$f":"ROW()","v":853},null,"Computers and Motor Vehicles",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D853&\"-\"&$C$2,Asset_Splits!$A:$F,E853,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P851*$F853","v":0}]
[{"$f":"ROW()","v":854},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D854&\"-\"&$C$2,Asset_Splits!$A:$F,E854,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P851*$F854","v":0}]
[{"$f":"ROW()","v":855},null,"SCADA , ECI And Comms",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D855&\"-\"&$C$2,Asset_Splits!$A:$F,E855,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P851*$F855","v":0}]
[{"$f":"ROW()","v":856},null,"Non-Depreciable"]
[{"$f":"ROW()","v":857},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":858},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P849:P857)","v":0}]
[{"$f":"ROW()","v":859},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P858-Asset_NoReclass!P851)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":860},null,"Pipeline"]
[{"$f":"ROW()","v":861},null,"Compression"]
[{"$f":"ROW()","v":862},null,"Metering",{"$f":"D851","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D862&\"-\"&$C$2,Asset_Splits!$A:$F,E862,FALSE)","v":1}]
[{"$f":"ROW()","v":863},null,"Other Depreciable"]
[{"$f":"ROW()","v":864},null,"Computers and Motor Vehicles",{"$f":"D853","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D864&\"-\"&$C$2,Asset_Splits!$A:$F,E864,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q862*$F864","v":0},{"$f":"Asset_NoReclass!R862*$F864","v":0},{"$f":"Asset_NoReclass!S862*$F864","v":0},{"$f":"Asset_NoReclass!T862*$F864","v":0},{"$f":"Asset_NoReclass!U862*$F864","v":0},{"$f":"Asset_NoReclass!V862*$F864","v":0},{"$f":"Asset_NoReclass!W862*$F864","v":0},{"$f":"Asset_NoReclass!X862*$F864","v":0},{"$f":"Asset_NoReclass!Y862*$F864","v":0},{"$f":"Asset_NoReclass!Z862*$F864","v":0},{"$f":"Asset_NoReclass!AA862*$F864","v":0},{"$f":"Asset_NoReclass!AB862*$F864","v":0},{"$f":"Asset_NoReclass!AC862*$F864","v":0}]
[{"$f":"ROW()","v":865},null,"Cathodic/Corrosion Protection","2007",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D865&\"-\"&$C$2,Asset_Splits!$A:$F,E865,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q862*$F865","v":0},{"$f":"Asset_NoReclass!R862*$F865","v":0},{"$f":"Asset_NoReclass!S862*$F865","v":0},{"$f":"Asset_NoReclass!T862*$F865","v":0},{"$f":"Asset_NoReclass!U862*$F865","v":0},{"$f":"Asset_NoReclass!V862*$F865","v":0},{"$f":"Asset_NoReclass!W862*$F865","v":0},{"$f":"Asset_NoReclass!X862*$F865","v":0},{"$f":"Asset_NoReclass!Y862*$F865","v":0},{"$f":"Asset_NoReclass!Z862*$F865","v":0},{"$f":"Asset_NoReclass!AA862*$F865","v":0},{"$f":"Asset_NoReclass!AB862*$F865","v":0},{"$f":"Asset_NoReclass!AC862*$F865","v":0}]
[{"$f":"ROW()","v":866},null,"SCADA , ECI And Comms","2007",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D866&\"-\"&$C$2,Asset_Splits!$A:$F,E866,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q862*$F866","v":0},{"$f":"Asset_NoReclass!R862*$F866","v":0},{"$f":"Asset_NoReclass!S862*$F866","v":0},{"$f":"Asset_NoReclass!T862*$F866","v":0},{"$f":"Asset_NoReclass!U862*$F866","v":0},{"$f":"Asset_NoReclass!V862*$F866","v":0},{"$f":"Asset_NoReclass!W862*$F866","v":0},{"$f":"Asset_NoReclass!X862*$F866","v":0},{"$f":"Asset_NoReclass!Y862*$F866","v":0},{"$f":"Asset_NoReclass!Z862*$F866","v":0},{"$f":"Asset_NoReclass!AA862*$F866","v":0},{"$f":"Asset_NoReclass!AB862*$F866","v":0},{"$f":"Asset_NoReclass!AC862*$F866","v":0}]
[{"$f":"ROW()","v":867},null,"Non-Depreciable"]
[{"$f":"ROW()","v":868},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":869},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q860:Q868)","v":0},0,0,0,0,0,{"$f":"SUM(W860:W868)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":870},"Depreciation"]
[{"$f":"ROW()","v":871},null,"Pipeline"]
[{"$f":"ROW()","v":872},null,"Compression"]
[{"$f":"ROW()","v":873},null,"Metering"]
[{"$f":"ROW()","v":874},null,"Other Depreciable"]
[{"$f":"ROW()","v":875},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q831=0,0,MIN((Q842/Q831)*(Q842>0),Q842))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q832=0,0,MIN((Q843/Q832)*(Q843>0),Q843))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q833=0,0,MIN((Q844/Q833)*(Q844>0),Q844))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,"Non-Depreciable"]
[{"$f":"ROW()","v":879},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":880},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q871:Q879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},"Closing Value"]
[{"$f":"ROW()","v":882},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P838+P849+P860+P871","v":0},0,0,{"$f":"(S838+S849+S860+S871-S893)*(S838+S849+S860+S871-S893>0)","v":0},{"$f":"T838+T849+T860+T871","v":0},0,0,0,0,{"$f":"MAX(Y838+Y849+Y860+Y871,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":883},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S839+S850+S861+S872-S894)*(S839+S850+S861+S872-S894>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y839+Y850+Y861+Y872,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":884},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S840+S851+S862+S873-S895)*(S840+S851+S862+S873-S895>0)","v":0},0,0,0,0,{"$f":"X840+X851+X862+X873","v":0},{"$f":"MAX(Y840+Y851+Y862+Y873,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S841+S852+S863+S874-S896)*(S841+S852+S863+S874-S896>0)","v":0},0,0,0,0,{"$f":"X841+X852+X863+X874","v":0},{"$f":"MAX(Y841+Y852+Y863+Y874,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":886},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S842+S853+S864+S875-S897)*(S842+S853+S864+S875-S897>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y842+Y853+Y864+Y875,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":887},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":888},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y845+Y856+Y867+Y878,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S846+S857+S868+S879-S901)*(S846+S857+S868+S879-S901>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y846+Y857+Y868+Y879,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P882:P890)","v":0},{"$f":"SUM(Q882:Q890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":892},"Over Depreciation"]
[{"$f":"ROW()","v":893},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S838+S849+S871)*(S838+S849+S871<0)","v":0}]
[{"$f":"ROW()","v":894},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S839+S850+S872)*(S839+S850+S872<0)","v":0}]
[{"$f":"ROW()","v":895},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S840+S851+S873)*(S840+S851+S873<0)","v":0}]
[{"$f":"ROW()","v":896},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S841+S852+S874)*(S841+S852+S874<0)","v":0}]
[{"$f":"ROW()","v":897},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S842+S853+S875)*(S842+S853+S875<0)","v":0}]
[{"$f":"ROW()","v":898},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":899},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":900},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S845+S856+S878)*(S845+S856+S878<0)","v":0}]
[{"$f":"ROW()","v":901},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S846+S857+S879)*(S846+S857+S879<0)","v":0}]
[{"$f":"ROW()","v":902},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S893:S901)","v":0}]
[{"$f":"ROW()","v":903}]
["2008 Capex"]
[{"$f":"ROW()","v":905},"Life"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,R906-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,R910-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,R911-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":913},null,"Non-Depreciable"]
[{"$f":"ROW()","v":914},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,R914-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":915}]
[{"$f":"ROW()","v":916},"Opening Value"]
[{"$f":"ROW()","v":917},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P961","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":918},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":919},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":921},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q917:Q925)","v":0},{"$f":"SUM(R917:R925)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":927},"Capex"]
[{"$f":"ROW()","v":928},null,"Pipeline"]
[{"$f":"ROW()","v":929},null,"Compression"]
[{"$f":"ROW()","v":930},null,"Metering",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D930&\"-\"&$C$2,Asset_Splits!$A:$F,E930,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F930","v":0}]
[{"$f":"ROW()","v":931},null,"Other Depreciable"]
[{"$f":"ROW()","v":932},null,"Computers and Motor Vehicles",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D932&\"-\"&$C$2,Asset_Splits!$A:$F,E932,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F932","v":0}]
[{"$f":"ROW()","v":933},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D933&\"-\"&$C$2,Asset_Splits!$A:$F,E933,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F933","v":0}]
[{"$f":"ROW()","v":934},null,"SCADA , ECI And Comms",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D934&\"-\"&$C$2,Asset_Splits!$A:$F,E934,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Non-Depreciable"]
[{"$f":"ROW()","v":936},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q928:Q936)","v":0}]
[{"$f":"ROW()","v":938},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q937-Asset_NoReclass!Q930)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":939},null,"Pipeline"]
[{"$f":"ROW()","v":940},null,"Compression"]
[{"$f":"ROW()","v":941},null,"Metering",{"$f":"D930","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D941&\"-\"&$C$2,Asset_Splits!$A:$F,E941,FALSE)","v":1}]
[{"$f":"ROW()","v":942},null,"Other Depreciable"]
[{"$f":"ROW()","v":943},null,"Computers and Motor Vehicles",{"$f":"D932","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D943&\"-\"&$C$2,Asset_Splits!$A:$F,E943,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R941*$F943","v":0},{"$f":"Asset_NoReclass!S941*$F943","v":0},{"$f":"Asset_NoReclass!T941*$F943","v":0},{"$f":"Asset_NoReclass!U941*$F943","v":0},{"$f":"Asset_NoReclass!V941*$F943","v":0},{"$f":"Asset_NoReclass!W941*$F943","v":0},{"$f":"Asset_NoReclass!X941*$F943","v":0},{"$f":"Asset_NoReclass!Y941*$F943","v":0},{"$f":"Asset_NoReclass!Z941*$F943","v":0},{"$f":"Asset_NoReclass!AA941*$F943","v":0},{"$f":"Asset_NoReclass!AB941*$F943","v":0},{"$f":"Asset_NoReclass!AC941*$F943","v":0}]
[{"$f":"ROW()","v":944},null,"Cathodic/Corrosion Protection","2008",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D944&\"-\"&$C$2,Asset_Splits!$A:$F,E944,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R941*$F944","v":0},{"$f":"Asset_NoReclass!S941*$F944","v":0},{"$f":"Asset_NoReclass!T941*$F944","v":0},{"$f":"Asset_NoReclass!U941*$F944","v":0},{"$f":"Asset_NoReclass!V941*$F944","v":0},{"$f":"Asset_NoReclass!W941*$F944","v":0},{"$f":"Asset_NoReclass!X941*$F944","v":0},{"$f":"Asset_NoReclass!Y941*$F944","v":0},{"$f":"Asset_NoReclass!Z941*$F944","v":0},{"$f":"Asset_NoReclass!AA941*$F944","v":0},{"$f":"Asset_NoReclass!AB941*$F944","v":0},{"$f":"Asset_NoReclass!AC941*$F944","v":0}]
[{"$f":"ROW()","v":945},null,"SCADA , ECI And Comms","2008",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D945&\"-\"&$C$2,Asset_Splits!$A:$F,E945,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R941*$F945","v":0},{"$f":"Asset_NoReclass!S941*$F945","v":0},{"$f":"Asset_NoReclass!T941*$F945","v":0},{"$f":"Asset_NoReclass!U941*$F945","v":0},{"$f":"Asset_NoReclass!V941*$F945","v":0},{"$f":"Asset_NoReclass!W941*$F945","v":0},{"$f":"Asset_NoReclass!X941*$F945","v":0},{"$f":"Asset_NoReclass!Y941*$F945","v":0},{"$f":"Asset_NoReclass!Z941*$F945","v":0},{"$f":"Asset_NoReclass!AA941*$F945","v":0},{"$f":"Asset_NoReclass!AB941*$F945","v":0},{"$f":"Asset_NoReclass!AC941*$F945","v":0}]
[{"$f":"ROW()","v":946},null,"Non-Depreciable"]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R939:R947)","v":0},0,0,0,0,0,{"$f":"SUM(X939:X947)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":949},"Depreciation"]
[{"$f":"ROW()","v":950},null,"Pipeline"]
[{"$f":"ROW()","v":951},null,"Compression"]
[{"$f":"ROW()","v":952},null,"Metering"]
[{"$f":"ROW()","v":953},null,"Other Depreciable"]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R910=0,0,MIN((R921/R910)*(R921>0),R921))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R911=0,0,MIN((R922/R911)*(R922>0),R922))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R912=0,0,MIN((R923/R912)*(R923>0),R923))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Non-Depreciable"]
[{"$f":"ROW()","v":958},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":959},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R950:R958)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},"Closing Value"]
[{"$f":"ROW()","v":961},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q917+Q928+Q939+Q950","v":0},0,{"$f":"(S917+S928+S939+S950-S972)*(S917+S928+S939+S950-S972>0)","v":0},{"$f":"T917+T928+T939+T950","v":0},0,0,0,0,{"$f":"MAX(Y917+Y928+Y939+Y950,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S918+S929+S940+S951-S973)*(S918+S929+S940+S951-S973>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y918+Y929+Y940+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":963},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S919+S930+S941+S952-S974)*(S919+S930+S941+S952-S974>0)","v":0},0,0,0,0,{"$f":"X919+X930+X941+X952","v":0},{"$f":"MAX(Y919+Y930+Y941+Y952,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S920+S931+S942+S953-S975)*(S920+S931+S942+S953-S975>0)","v":0},0,0,0,0,{"$f":"X920+X931+X942+X953","v":0},{"$f":"MAX(Y920+Y931+Y942+Y953,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":965},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S921+S932+S943+S954-S976)*(S921+S932+S943+S954-S976>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y921+Y932+Y943+Y954,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":966},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":967},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":968},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q924+Q935+Q946+Q957","v":0},{"$f":"R924+R935+R946+R957","v":0},0,0,0,0,0,0,{"$f":"MAX(Y924+Y935+Y946+Y957,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":969},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q925+Q936+Q947+Q958","v":0},{"$f":"R925+R936+R947+R958","v":0},{"$f":"(S925+S936+S947+S958-S980)*(S925+S936+S947+S958-S980>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y925+Y936+Y947+Y958,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":970},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q961:Q969)","v":0},{"$f":"SUM(R961:R969)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":971},"Over Depreciation"]
[{"$f":"ROW()","v":972},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S917+S928+S950)*(S917+S928+S950<0)","v":0}]
[{"$f":"ROW()","v":973},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S918+S929+S951)*(S918+S929+S951<0)","v":0}]
[{"$f":"ROW()","v":974},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S919+S930+S952)*(S919+S930+S952<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S920+S931+S953)*(S920+S931+S953<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S921+S932+S954)*(S921+S932+S954<0)","v":0}]
[{"$f":"ROW()","v":977},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":978},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":979},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S924+S935+S957)*(S924+S935+S957<0)","v":0}]
[{"$f":"ROW()","v":980},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S925+S936+S958)*(S925+S936+S958<0)","v":0}]
[{"$f":"ROW()","v":981},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S972:S980)","v":0}]
[{"$f":"ROW()","v":982}]
["2009 Capex"]
[{"$f":"ROW()","v":984},"Life"]
[{"$f":"ROW()","v":985},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,S985-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":986},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":987},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":988},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":989},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,S989-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,S990-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":991},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":992},null,"Non-Depreciable"]
[{"$f":"ROW()","v":993},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,S993-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":994}]
[{"$f":"ROW()","v":995},"Opening Value"]
[{"$f":"ROW()","v":996},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1040","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3878885043999494E-2,8.4490996539599544E-2,7.5103108035199595E-2,6.5715219530799646E-2,5.6327331026399696E-2,4.6939442521999747E-2,3.7551554017599797E-2,2.8163665513199848E-2,1.8775777008799899E-2,9.3878885043999494E-3,0]
[{"$f":"ROW()","v":1003},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R996:R1004)","v":0},{"$f":"SUM(S996:S1004)","v":9.3878885043999494E-2},8.4490996539599544E-2,7.5103108035199595E-2,6.5715219530799646E-2,5.6327331026399696E-2,4.6939442521999747E-2,3.7551554017599797E-2,2.8163665513199848E-2,1.8775777008799899E-2,9.3878885043999494E-3,0]
[{"$f":"ROW()","v":1006},"Capex"]
[{"$f":"ROW()","v":1007},null,"Pipeline"]
[{"$f":"ROW()","v":1008},null,"Compression"]
[{"$f":"ROW()","v":1009},null,"Metering",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1009&\"-\"&$C$2,Asset_Splits!$A:$F,E1009,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1009*$F1009","v":0}]
[{"$f":"ROW()","v":1010},null,"Other Depreciable"]
[{"$f":"ROW()","v":1011},null,"Computers and Motor Vehicles",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1011&\"-\"&$C$2,Asset_Splits!$A:$F,E1011,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1009*$F1011","v":0}]
[{"$f":"ROW()","v":1012},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1012&\"-\"&$C$2,Asset_Splits!$A:$F,E1012,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1009*$F1012","v":0}]
[{"$f":"ROW()","v":1013},null,"SCADA , ECI And Comms",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1013&\"-\"&$C$2,Asset_Splits!$A:$F,E1013,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1009*$F1013","v":9.3878885043999494E-2}]
[{"$f":"ROW()","v":1014},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1015},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1016},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1007:R1015)","v":9.3878885043999494E-2}]
[{"$f":"ROW()","v":1017},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1016-Asset_NoReclass!R1009)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1018},null,"Pipeline"]
[{"$f":"ROW()","v":1019},null,"Compression"]
[{"$f":"ROW()","v":1020},null,"Metering",{"$f":"D1009","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1020&\"-\"&$C$2,Asset_Splits!$A:$F,E1020,FALSE)","v":1}]
[{"$f":"ROW()","v":1021},null,"Other Depreciable"]
[{"$f":"ROW()","v":1022},null,"Computers and Motor Vehicles",{"$f":"D1011","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$C$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1020*$F1022","v":0},{"$f":"Asset_NoReclass!T1020*$F1022","v":0},{"$f":"Asset_NoReclass!U1020*$F1022","v":0},{"$f":"Asset_NoReclass!V1020*$F1022","v":0},{"$f":"Asset_NoReclass!W1020*$F1022","v":0},{"$f":"Asset_NoReclass!X1020*$F1022","v":0},{"$f":"Asset_NoReclass!Y1020*$F1022","v":0},{"$f":"Asset_NoReclass!Z1020*$F1022","v":0},{"$f":"Asset_NoReclass!AA1020*$F1022","v":0},{"$f":"Asset_NoReclass!AB1020*$F1022","v":0},{"$f":"Asset_NoReclass!AC1020*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Cathodic/Corrosion Protection","2009",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1023&\"-\"&$C$2,Asset_Splits!$A:$F,E1023,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1020*$F1023","v":0},{"$f":"Asset_NoReclass!T1020*$F1023","v":0},{"$f":"Asset_NoReclass!U1020*$F1023","v":0},{"$f":"Asset_NoReclass!V1020*$F1023","v":0},{"$f":"Asset_NoReclass!W1020*$F1023","v":0},{"$f":"Asset_NoReclass!X1020*$F1023","v":0},{"$f":"Asset_NoReclass!Y1020*$F1023","v":0},{"$f":"Asset_NoReclass!Z1020*$F1023","v":0},{"$f":"Asset_NoReclass!AA1020*$F1023","v":0},{"$f":"Asset_NoReclass!AB1020*$F1023","v":0},{"$f":"Asset_NoReclass!AC1020*$F1023","v":0}]
[{"$f":"ROW()","v":1024},null,"SCADA , ECI And Comms","2009",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1024&\"-\"&$C$2,Asset_Splits!$A:$F,E1024,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1020*$F1024","v":0},{"$f":"Asset_NoReclass!T1020*$F1024","v":0},{"$f":"Asset_NoReclass!U1020*$F1024","v":0},{"$f":"Asset_NoReclass!V1020*$F1024","v":0},{"$f":"Asset_NoReclass!W1020*$F1024","v":0},{"$f":"Asset_NoReclass!X1020*$F1024","v":0},{"$f":"Asset_NoReclass!Y1020*$F1024","v":0},{"$f":"Asset_NoReclass!Z1020*$F1024","v":0},{"$f":"Asset_NoReclass!AA1020*$F1024","v":0},{"$f":"Asset_NoReclass!AB1020*$F1024","v":0},{"$f":"Asset_NoReclass!AC1020*$F1024","v":0}]
[{"$f":"ROW()","v":1025},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1026},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1027},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1018:S1026)","v":0},0,0,0,0,0,{"$f":"SUM(Y1018:Y1026)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1028},"Depreciation"]
[{"$f":"ROW()","v":1029},null,"Pipeline"]
[{"$f":"ROW()","v":1030},null,"Compression"]
[{"$f":"ROW()","v":1031},null,"Metering"]
[{"$f":"ROW()","v":1032},null,"Other Depreciable"]
[{"$f":"ROW()","v":1033},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S989=0,0,MIN((S1000/S989)*(S1000>0),S1000))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1034},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S990=0,0,MIN((S1001/S990)*(S1001>0),S1001))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1035},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S991=0,0,MIN((S1002/S991)*(S1002>0),S1002))","v":-9.3878885043999494E-3},-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1029:S1037)","v":-9.3878885043999494E-3},-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,-9.3878885043999494E-3,0]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R996+R1007+R1018+R1029)","v":0},{"$f":"(S996+S1007+S1018+S1029-S1051)*(S996+S1007+S1018+S1029-S1051>0)","v":0},{"$f":"T996+T1007+T1018+T1029","v":0},0,0,0,0,{"$f":"MAX(Y996+Y1007+Y1018+Y1029,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R997+R1008+R1019+R1030)","v":0},{"$f":"(S997+S1008+S1019+S1030-S1052)*(S997+S1008+S1019+S1030-S1052>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y997+Y1008+Y1019+Y1030,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R998+R1009+R1020+R1031)","v":0},{"$f":"(S998+S1009+S1020+S1031-S1053)*(S998+S1009+S1020+S1031-S1053>0)","v":0},0,0,0,0,{"$f":"X998+X1009+X1020+X1031","v":0},{"$f":"MAX(Y998+Y1009+Y1020+Y1031,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R999+R1010+R1021+R1032)","v":0},{"$f":"(S999+S1010+S1021+S1032-S1054)*(S999+S1010+S1021+S1032-S1054>0)","v":0},0,0,0,0,{"$f":"X999+X1010+X1021+X1032","v":0},{"$f":"MAX(Y999+Y1010+Y1021+Y1032,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1000+R1011+R1022+R1033)","v":0},{"$f":"(S1000+S1011+S1022+S1033-S1055)*(S1000+S1011+S1022+S1033-S1055>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1000+Y1011+Y1022+Y1033,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3878885043999494E-2,8.4490996539599544E-2,7.5103108035199595E-2,6.5715219530799646E-2,5.6327331026399696E-2,4.6939442521999747E-2,3.7551554017599797E-2,2.8163665513199848E-2,1.8775777008799899E-2,9.3878885043999494E-3,0,0]
[{"$f":"ROW()","v":1047},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1003+R1014+R1025+R1036)","v":0},0,0,0,0,0,0,{"$f":"MAX(Y1003+Y1014+Y1025+Y1036,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1004+R1015+R1026+R1037)","v":0},{"$f":"(S1004+S1015+S1026+S1037-S1059)*(S1004+S1015+S1026+S1037-S1059>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1004+Y1015+Y1026+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1040:R1048)","v":9.3878885043999494E-2},{"$f":"SUM(S1040:S1048)","v":8.4490996539599544E-2},7.5103108035199595E-2,6.5715219530799646E-2,5.6327331026399696E-2,4.6939442521999747E-2,3.7551554017599797E-2,2.8163665513199848E-2,1.8775777008799899E-2,9.3878885043999494E-3,0,0]
[{"$f":"ROW()","v":1050},"Over Depreciation"]
[{"$f":"ROW()","v":1051},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S996+S1007+S1029)*(S996+S1007+S1029<0)","v":0}]
[{"$f":"ROW()","v":1052},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S997+S1008+S1030)*(S997+S1008+S1030<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S998+S1009+S1031)*(S998+S1009+S1031<0)","v":0}]
[{"$f":"ROW()","v":1054},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S999+S1010+S1032)*(S999+S1010+S1032<0)","v":0}]
[{"$f":"ROW()","v":1055},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1011+S1033)*(S1000+S1011+S1033<0)","v":0}]
[{"$f":"ROW()","v":1056},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1003+S1014+S1036)*(S1003+S1014+S1036<0)","v":0}]
[{"$f":"ROW()","v":1059},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1004+S1015+S1037)*(S1004+S1015+S1037<0)","v":0}]
[{"$f":"ROW()","v":1060},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1051:S1059)","v":0}]
[{"$f":"ROW()","v":1061}]
["2010 Capex"]
[{"$f":"ROW()","v":1063},"Life"]
[{"$f":"ROW()","v":1064},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,T1064-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1065},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1066},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1067},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1068},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,T1068-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,T1069-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1070},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1071},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1072},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,T1072-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1073}]
[{"$f":"ROW()","v":1074},"Opening Value"]
[{"$f":"ROW()","v":1075},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1119","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1076},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.613307654308203,5.613307654308203,5.613307654308203,5.613307654308203,5.613307654308203,5.613307654308203,5.613307654308203,5.613307654308203,5.613307654308203,5.613307654308203]
[{"$f":"ROW()","v":1078},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.5538187198880478E-2,8.5984368478992435E-2,7.6430549759104391E-2,6.6876731039216347E-2,5.7322912319328297E-2,4.7769093599440246E-2,3.8215274879552195E-2,2.8661456159664145E-2,1.9107637439776094E-2,9.5538187198880471E-3]
[{"$f":"ROW()","v":1082},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1075:S1083)","v":0},{"$f":"SUM(T1075:T1083)","v":5.7088458415070837},5.699292022787195,5.6897382040673072,5.6801843853474194,5.6706305666275316,5.6610767479076429,5.6515229291877551,5.6419691104678673,5.6324152917479795,5.6228614730280908]
[{"$f":"ROW()","v":1085},"Capex"]
[{"$f":"ROW()","v":1086},null,"Pipeline"]
[{"$f":"ROW()","v":1087},null,"Compression"]
[{"$f":"ROW()","v":1088},null,"Metering",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1088&\"-\"&$C$2,Asset_Splits!$A:$F,E1088,FALSE)","v":0.98326488578404858},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1088*$F1088","v":5.613307654308203}]
[{"$f":"ROW()","v":1089},null,"Other Depreciable"]
[{"$f":"ROW()","v":1090},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1090&\"-\"&$C$2,Asset_Splits!$A:$F,E1090,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1088*$F1090","v":0}]
[{"$f":"ROW()","v":1091},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1091&\"-\"&$C$2,Asset_Splits!$A:$F,E1091,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1088*$F1091","v":0}]
[{"$f":"ROW()","v":1092},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1092&\"-\"&$C$2,Asset_Splits!$A:$F,E1092,FALSE)","v":1.6735114215951443E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1088*$F1092","v":9.5538187198880478E-2}]
[{"$f":"ROW()","v":1093},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1094},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1095},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1086:S1094)","v":5.7088458415070837}]
[{"$f":"ROW()","v":1096},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1095-Asset_NoReclass!S1088)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1097},null,"Pipeline"]
[{"$f":"ROW()","v":1098},null,"Compression"]
[{"$f":"ROW()","v":1099},null,"Metering",{"$f":"D1088","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1099&\"-\"&$C$2,Asset_Splits!$A:$F,E1099,FALSE)","v":0.98326488578404858}]
[{"$f":"ROW()","v":1100},null,"Other Depreciable"]
[{"$f":"ROW()","v":1101},null,"Computers and Motor Vehicles",{"$f":"D1090","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1101&\"-\"&$C$2,Asset_Splits!$A:$F,E1101,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1099*$F1101","v":0},{"$f":"Asset_NoReclass!U1099*$F1101","v":0},{"$f":"Asset_NoReclass!V1099*$F1101","v":0},{"$f":"Asset_NoReclass!W1099*$F1101","v":0},{"$f":"Asset_NoReclass!X1099*$F1101","v":0},{"$f":"Asset_NoReclass!Y1099*$F1101","v":0},{"$f":"Asset_NoReclass!Z1099*$F1101","v":0},{"$f":"Asset_NoReclass!AA1099*$F1101","v":0},{"$f":"Asset_NoReclass!AB1099*$F1101","v":0},{"$f":"Asset_NoReclass!AC1099*$F1101","v":0}]
[{"$f":"ROW()","v":1102},null,"Cathodic/Corrosion Protection","2010",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1102&\"-\"&$C$2,Asset_Splits!$A:$F,E1102,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1099*$F1102","v":0},{"$f":"Asset_NoReclass!U1099*$F1102","v":0},{"$f":"Asset_NoReclass!V1099*$F1102","v":0},{"$f":"Asset_NoReclass!W1099*$F1102","v":0},{"$f":"Asset_NoReclass!X1099*$F1102","v":0},{"$f":"Asset_NoReclass!Y1099*$F1102","v":0},{"$f":"Asset_NoReclass!Z1099*$F1102","v":0},{"$f":"Asset_NoReclass!AA1099*$F1102","v":0},{"$f":"Asset_NoReclass!AB1099*$F1102","v":0},{"$f":"Asset_NoReclass!AC1099*$F1102","v":0}]
[{"$f":"ROW()","v":1103},null,"SCADA , ECI And Comms","2010",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1103&\"-\"&$C$2,Asset_Splits!$A:$F,E1103,FALSE)","v":1.6735114215951443E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1099*$F1103","v":0},{"$f":"Asset_NoReclass!U1099*$F1103","v":0},{"$f":"Asset_NoReclass!V1099*$F1103","v":0},{"$f":"Asset_NoReclass!W1099*$F1103","v":0},{"$f":"Asset_NoReclass!X1099*$F1103","v":0},{"$f":"Asset_NoReclass!Y1099*$F1103","v":0},{"$f":"Asset_NoReclass!Z1099*$F1103","v":0},{"$f":"Asset_NoReclass!AA1099*$F1103","v":0},{"$f":"Asset_NoReclass!AB1099*$F1103","v":0},{"$f":"Asset_NoReclass!AC1099*$F1103","v":0}]
[{"$f":"ROW()","v":1104},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1105},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1106},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1097:T1105)","v":0},0,0,0,0,0,{"$f":"SUM(Z1097:Z1105)","v":0},0,0,0]
[{"$f":"ROW()","v":1107},"Depreciation"]
[{"$f":"ROW()","v":1108},null,"Pipeline"]
[{"$f":"ROW()","v":1109},null,"Compression"]
[{"$f":"ROW()","v":1110},null,"Metering"]
[{"$f":"ROW()","v":1111},null,"Other Depreciable"]
[{"$f":"ROW()","v":1112},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1068=0,0,MIN((T1079/T1068)*(T1079>0),T1079))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1069=0,0,MIN((T1080/T1069)*(T1080>0),T1080))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1114},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1070=0,0,MIN((T1081/T1070)*(T1081>0),T1081))","v":-9.5538187198880471E-3},-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880471E-3,-9.5538187198880471E-3]
[{"$f":"ROW()","v":1115},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1116},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1117},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1108:T1116)","v":-9.5538187198880471E-3},-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880489E-3,-9.5538187198880471E-3,-9.5538187198880471E-3]
[{"$f":"ROW()","v":1118},"Closing Value"]
[{"$f":"ROW()","v":1119},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1075+S1086+S1097+S1108)","v":0},{"$f":"T1075+T1086+T1097+T1108","v":0},0,0,0,0,{"$f":"MAX(Y1075+Y1086+Y1097+Y1108,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1120},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1076+S1087+S1098+S1109)","v":0},0,0,0,0,0,{"$f":"MAX(Y1076+Y1087+Y1098+Y1109,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1077+S1088+S1099+S1110)","v":5.613307654308203},5.613307654308203,5.613307654308203,5.613307654308203,5.613307654308203,{"$f":"X1077+X1088+X1099+X1110","v":5.613307654308203},{"$f":"MAX(Y1077+Y1088+Y1099+Y1110,0)","v":5.613307654308203},5.613307654308203,5.613307654308203,5.613307654308203,5.613307654308203]
[{"$f":"ROW()","v":1122},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1078+S1089+S1100+S1111)","v":0},0,0,0,0,{"$f":"X1078+X1089+X1100+X1111","v":0},{"$f":"MAX(Y1078+Y1089+Y1100+Y1111,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1079+S1090+S1101+S1112)","v":0},0,0,0,0,0,{"$f":"MAX(Y1079+Y1090+Y1101+Y1112,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5538187198880478E-2,8.5984368478992435E-2,7.6430549759104391E-2,6.6876731039216347E-2,5.7322912319328297E-2,4.7769093599440246E-2,3.8215274879552195E-2,2.8661456159664145E-2,1.9107637439776094E-2,9.5538187198880471E-3,0]
[{"$f":"ROW()","v":1126},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1082+S1093+S1104+S1115)","v":0},0,0,0,0,0,{"$f":"MAX(Y1082+Y1093+Y1104+Y1115,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1083+S1094+S1105+S1116)","v":0},0,0,0,0,0,{"$f":"MAX(Y1083+Y1094+Y1105+Y1116,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1119:S1127)","v":5.7088458415070837},{"$f":"SUM(T1119:T1127)","v":5.699292022787195},5.6897382040673072,5.6801843853474194,5.6706305666275316,5.6610767479076429,5.6515229291877551,5.6419691104678673,5.6324152917479795,5.6228614730280908,5.613307654308203]
[{"$f":"ROW()","v":1129},"Over Depreciation"]
[{"$f":"ROW()","v":1130},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1075+S1086+S1108)*(S1075+S1086+S1108<0)","v":0}]
[{"$f":"ROW()","v":1131},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1076+S1087+S1109)*(S1076+S1087+S1109<0)","v":0}]
[{"$f":"ROW()","v":1132},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1077+S1088+S1110)*(S1077+S1088+S1110<0)","v":0}]
[{"$f":"ROW()","v":1133},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1089+S1111)*(S1078+S1089+S1111<0)","v":0}]
[{"$f":"ROW()","v":1134},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1079+S1090+S1112)*(S1079+S1090+S1112<0)","v":0}]
[{"$f":"ROW()","v":1135},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1136},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1137},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1138},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1083+S1094+S1116)*(S1083+S1094+S1116<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1130:S1138)","v":0}]
[{"$f":"ROW()","v":1140}]
["2011 Capex"]
[{"$f":"ROW()","v":1142},"Life"]
[{"$f":"ROW()","v":1143},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,U1143-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1144},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1145},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1146},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1147},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,U1147-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1148},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,U1148-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1149},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,U1151-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1152}]
[{"$f":"ROW()","v":1153},"Opening Value"]
[{"$f":"ROW()","v":1154},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},{"$f":"T1198","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1155},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1199","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1200","v":0},4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2]
[{"$f":"ROW()","v":1157},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1201","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1202","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.15110254471860671,0.14102904173736627,0.13095553875612581,0.12088203577488536,0.11080853279364491,0.10073502981240447,9.0661526831164019E-2,8.0588023849923571E-2,7.0514520868683123E-2]
[{"$f":"ROW()","v":1160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21564980373313752,0.19408482335982377,0.17251984298651002,0.15095486261319627,0.12938988223988251,0.10782490186656876,8.625992149325501E-2,6.4694941119941257E-2,4.3129960746627505E-2]
[{"$f":"ROW()","v":1161},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1154:T1162)","v":0},{"$f":"SUM(U1154:U1162)","v":0.40706012947745063},0.37542164612289641,0.34378316276834225,0.31214467941378804,0.28050619605923383,0.24886771270467964,0.21722922935012545,0.18559074599557124,0.15395226264101702]
[{"$f":"ROW()","v":1164},"Capex"]
[{"$f":"ROW()","v":1165},null,"Pipeline"]
[{"$f":"ROW()","v":1166},null,"Compression"]
[{"$f":"ROW()","v":1167},null,"Metering",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1167&\"-\"&$C$2,Asset_Splits!$A:$F,E1167,FALSE)","v":9.9021687723261254E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1167*$F1167","v":4.030778102570641E-2}]
[{"$f":"ROW()","v":1168},null,"Other Depreciable"]
[{"$f":"ROW()","v":1169},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1169&\"-\"&$C$2,Asset_Splits!$A:$F,E1169,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1167*$F1169","v":0}]
[{"$f":"ROW()","v":1170},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1170&\"-\"&$C$2,Asset_Splits!$A:$F,E1170,FALSE)","v":0.37120448252345267},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1167*$F1170","v":0.15110254471860671}]
[{"$f":"ROW()","v":1171},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1171&\"-\"&$C$2,Asset_Splits!$A:$F,E1171,FALSE)","v":0.52977382975328613},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1167*$F1171","v":0.21564980373313752}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1165:T1173)","v":0.40706012947745063}]
[{"$f":"ROW()","v":1175},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1174-Asset_NoReclass!T1167)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1176},null,"Pipeline"]
[{"$f":"ROW()","v":1177},null,"Compression"]
[{"$f":"ROW()","v":1178},null,"Metering",{"$f":"D1167","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1178&\"-\"&$C$2,Asset_Splits!$A:$F,E1178,FALSE)","v":9.9021687723261254E-2}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable"]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"D1169","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1180&\"-\"&$C$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1178*$F1180","v":0},{"$f":"Asset_NoReclass!V1178*$F1180","v":0},{"$f":"Asset_NoReclass!W1178*$F1180","v":0},{"$f":"Asset_NoReclass!X1178*$F1180","v":0},{"$f":"Asset_NoReclass!Y1178*$F1180","v":0},{"$f":"Asset_NoReclass!Z1178*$F1180","v":0},{"$f":"Asset_NoReclass!AA1178*$F1180","v":0},{"$f":"Asset_NoReclass!AB1178*$F1180","v":0},{"$f":"Asset_NoReclass!AC1178*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection","2011",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1181&\"-\"&$C$2,Asset_Splits!$A:$F,E1181,FALSE)","v":0.37120448252345267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1178*$F1181","v":0},{"$f":"Asset_NoReclass!V1178*$F1181","v":0},{"$f":"Asset_NoReclass!W1178*$F1181","v":0},{"$f":"Asset_NoReclass!X1178*$F1181","v":0},{"$f":"Asset_NoReclass!Y1178*$F1181","v":0},{"$f":"Asset_NoReclass!Z1178*$F1181","v":0},{"$f":"Asset_NoReclass!AA1178*$F1181","v":0},{"$f":"Asset_NoReclass!AB1178*$F1181","v":0},{"$f":"Asset_NoReclass!AC1178*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms","2011",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1182&\"-\"&$C$2,Asset_Splits!$A:$F,E1182,FALSE)","v":0.52977382975328613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1178*$F1182","v":0},{"$f":"Asset_NoReclass!V1178*$F1182","v":0},{"$f":"Asset_NoReclass!W1178*$F1182","v":0},{"$f":"Asset_NoReclass!X1178*$F1182","v":0},{"$f":"Asset_NoReclass!Y1178*$F1182","v":0},{"$f":"Asset_NoReclass!Z1178*$F1182","v":0},{"$f":"Asset_NoReclass!AA1178*$F1182","v":0},{"$f":"Asset_NoReclass!AB1178*$F1182","v":0},{"$f":"Asset_NoReclass!AC1178*$F1182","v":0}]
[{"$f":"ROW()","v":1183},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1184},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1185},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1176:U1184)","v":0},0,0,0,0,0,{"$f":"SUM(AA1176:AA1184)","v":0},0,0]
[{"$f":"ROW()","v":1186},"Depreciation"]
[{"$f":"ROW()","v":1187},null,"Pipeline"]
[{"$f":"ROW()","v":1188},null,"Compression"]
[{"$f":"ROW()","v":1189},null,"Metering"]
[{"$f":"ROW()","v":1190},null,"Other Depreciable"]
[{"$f":"ROW()","v":1191},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1147=0,0,MIN((U1158/U1147)*(U1158>0),U1158))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1192},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1148=0,0,MIN((U1159/U1148)*(U1159>0),U1159))","v":-1.0073502981240446E-2},-1.0073502981240448E-2,-1.0073502981240446E-2,-1.0073502981240446E-2,-1.0073502981240446E-2,-1.0073502981240446E-2,-1.0073502981240446E-2,-1.0073502981240446E-2,-1.0073502981240446E-2]
[{"$f":"ROW()","v":1193},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1149=0,0,MIN((U1160/U1149)*(U1160>0),U1160))","v":-2.1564980373313752E-2},-2.1564980373313752E-2,-2.1564980373313752E-2,-2.1564980373313752E-2,-2.1564980373313752E-2,-2.1564980373313752E-2,-2.1564980373313752E-2,-2.1564980373313752E-2,-2.1564980373313752E-2]
[{"$f":"ROW()","v":1194},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1195},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1196},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1187:U1195)","v":-3.16384833545542E-2},-3.16384833545542E-2,-3.16384833545542E-2,-3.16384833545542E-2,-3.16384833545542E-2,-3.16384833545542E-2,-3.16384833545542E-2,-3.16384833545542E-2,-3.16384833545542E-2]
[{"$f":"ROW()","v":1197},"Closing Value"]
[{"$f":"ROW()","v":1198},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1154+T1165+T1176+T1187","v":0},0,0,0,0,{"$f":"MAX(Y1154+Y1165+Y1176+Y1187,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1155+Y1166+Y1177+Y1188,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1200},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2,{"$f":"X1156+X1167+X1178+X1189","v":4.030778102570641E-2},{"$f":"MAX(Y1156+Y1167+Y1178+Y1189,0)","v":4.030778102570641E-2},4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2,4.030778102570641E-2]
[{"$f":"ROW()","v":1201},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X1157+X1168+X1179+X1190","v":0},{"$f":"MAX(Y1157+Y1168+Y1179+Y1190,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1202},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1158+Y1169+Y1180+Y1191,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15110254471860671,0.14102904173736627,0.13095553875612581,0.12088203577488536,0.11080853279364491,0.10073502981240447,9.0661526831164019E-2,8.0588023849923571E-2,7.0514520868683123E-2,6.0441017887442675E-2]
[{"$f":"ROW()","v":1204},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21564980373313752,0.19408482335982377,0.17251984298651002,0.15095486261319627,0.12938988223988251,0.10782490186656876,8.625992149325501E-2,6.4694941119941257E-2,4.3129960746627505E-2,2.1564980373313752E-2]
[{"$f":"ROW()","v":1205},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1161+Y1172+Y1183+Y1194,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1162+Y1173+Y1184+Y1195,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1198:T1206)","v":0.40706012947745063},{"$f":"SUM(U1198:U1206)","v":0.37542164612289641},0.34378316276834225,0.31214467941378804,0.28050619605923383,0.24886771270467964,0.21722922935012545,0.18559074599557124,0.15395226264101702,0.12231377928646284]
[{"$f":"ROW()","v":1208},"Over Depreciation"]
[{"$f":"ROW()","v":1209},null,"Pipeline"]
[{"$f":"ROW()","v":1210},null,"Compression"]
[{"$f":"ROW()","v":1211},null,"Metering"]
[{"$f":"ROW()","v":1212},null,"Other Depreciable"]
[{"$f":"ROW()","v":1213},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1214},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1215},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1218},null,"Total"]
[{"$f":"ROW()","v":1219}]
["2012 Capex"]
[{"$f":"ROW()","v":1221},"Life"]
[{"$f":"ROW()","v":1222},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,V1222-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1223},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1224},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1225},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1226},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,V1226-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1227},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,V1227-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1228},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1229},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1230},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,V1230-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1231}]
[{"$f":"ROW()","v":1232},"Opening Value"]
[{"$f":"ROW()","v":1233},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1277","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1234},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1235},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.8505059389727744E-2,-3.8505059389727744E-2,-3.8505059389727744E-2,-3.8505059389727744E-2,0,0,0,0]
[{"$f":"ROW()","v":1236},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.33885057893166515,0.31626054033622081,0.29367050174077647,0.27108046314533213,0.24849042454988779,0.22590038595444345,0.20331034735899911,0.18072030876355477]
[{"$f":"ROW()","v":1239},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8069296084575375,1.6262366476117838,1.4455436867660301,1.2648507259202764,1.0841577650745227,0.90346480422876885,0.72277184338301503,0.54207888253726133]
[{"$f":"ROW()","v":1240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1233:U1241)","v":0},{"$f":"SUM(V1233:V1241)","v":2.107275127999475},1.9039921285582768,1.7007091291170788,1.4974261296758806,1.3326481896244105,1.1293651901832122,0.92608219074201414,0.72279919130081605]
[{"$f":"ROW()","v":1243},"Capex"]
[{"$f":"ROW()","v":1244},null,"Pipeline"]
[{"$f":"ROW()","v":1245},null,"Compression"]
[{"$f":"ROW()","v":1246},null,"Metering",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1246&\"-\"&$C$2,Asset_Splits!$A:$F,E1246,FALSE)","v":-1.8272440498209752E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1246*$F1246","v":-3.8505059389727744E-2}]
[{"$f":"ROW()","v":1247},null,"Other Depreciable"]
[{"$f":"ROW()","v":1248},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1248&\"-\"&$C$2,Asset_Splits!$A:$F,E1248,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1246*$F1248","v":0}]
[{"$f":"ROW()","v":1249},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1249&\"-\"&$C$2,Asset_Splits!$A:$F,E1249,FALSE)","v":0.16080035038108681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1246*$F1249","v":0.33885057893166515}]
[{"$f":"ROW()","v":1250},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1250&\"-\"&$C$2,Asset_Splits!$A:$F,E1250,FALSE)","v":0.85747209011712289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1246*$F1250","v":1.8069296084575375}]
[{"$f":"ROW()","v":1251},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1252},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1253},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1244:U1252)","v":2.107275127999475}]
[{"$f":"ROW()","v":1254},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1253-Asset_NoReclass!U1246)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1255},null,"Pipeline"]
[{"$f":"ROW()","v":1256},null,"Compression"]
[{"$f":"ROW()","v":1257},null,"Metering",{"$f":"D1246","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1257&\"-\"&$C$2,Asset_Splits!$A:$F,E1257,FALSE)","v":-1.8272440498209752E-2}]
[{"$f":"ROW()","v":1258},null,"Other Depreciable"]
[{"$f":"ROW()","v":1259},null,"Computers and Motor Vehicles",{"$f":"D1248","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1259&\"-\"&$C$2,Asset_Splits!$A:$F,E1259,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1257*$F1259","v":0},{"$f":"Asset_NoReclass!W1257*$F1259","v":0},{"$f":"Asset_NoReclass!X1257*$F1259","v":0},{"$f":"Asset_NoReclass!Y1257*$F1259","v":0},{"$f":"Asset_NoReclass!Z1257*$F1259","v":0},{"$f":"Asset_NoReclass!AA1257*$F1259","v":0},{"$f":"Asset_NoReclass!AB1257*$F1259","v":0},{"$f":"Asset_NoReclass!AC1257*$F1259","v":0}]
[{"$f":"ROW()","v":1260},null,"Cathodic/Corrosion Protection","2012",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1260&\"-\"&$C$2,Asset_Splits!$A:$F,E1260,FALSE)","v":0.16080035038108681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1257*$F1260","v":0},{"$f":"Asset_NoReclass!W1257*$F1260","v":0},{"$f":"Asset_NoReclass!X1257*$F1260","v":0},{"$f":"Asset_NoReclass!Y1257*$F1260","v":0},{"$f":"Asset_NoReclass!Z1257*$F1260","v":0},{"$f":"Asset_NoReclass!AA1257*$F1260","v":0},{"$f":"Asset_NoReclass!AB1257*$F1260","v":0},{"$f":"Asset_NoReclass!AC1257*$F1260","v":0}]
[{"$f":"ROW()","v":1261},null,"SCADA , ECI And Comms","2012",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1261&\"-\"&$C$2,Asset_Splits!$A:$F,E1261,FALSE)","v":0.85747209011712289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1257*$F1261","v":0},{"$f":"Asset_NoReclass!W1257*$F1261","v":0},{"$f":"Asset_NoReclass!X1257*$F1261","v":0},{"$f":"Asset_NoReclass!Y1257*$F1261","v":0},{"$f":"Asset_NoReclass!Z1257*$F1261","v":0},{"$f":"Asset_NoReclass!AA1257*$F1261","v":0},{"$f":"Asset_NoReclass!AB1257*$F1261","v":0},{"$f":"Asset_NoReclass!AC1257*$F1261","v":0}]
[{"$f":"ROW()","v":1262},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1263},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1264},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1255:V1263)","v":0},0,0,0,0,0,{"$f":"SUM(AB1255:AB1263)","v":0},0]
[{"$f":"ROW()","v":1265},"Depreciation"]
[{"$f":"ROW()","v":1266},null,"Pipeline"]
[{"$f":"ROW()","v":1267},null,"Compression"]
[{"$f":"ROW()","v":1268},null,"Metering"]
[{"$f":"ROW()","v":1269},null,"Other Depreciable"]
[{"$f":"ROW()","v":1270},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1226=0,0,MIN((V1237/V1226)*(V1237>0),V1237))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1271},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1227=0,0,MIN((V1238/V1227)*(V1238>0),V1238))","v":-2.2590038595444343E-2},-2.2590038595444343E-2,-2.2590038595444343E-2,-2.2590038595444343E-2,-2.2590038595444343E-2,-2.2590038595444346E-2,-2.2590038595444346E-2,-2.2590038595444346E-2]
[{"$f":"ROW()","v":1272},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1228=0,0,MIN((V1239/V1228)*(V1239>0),V1239))","v":-0.18069296084575376},-0.18069296084575376,-0.18069296084575376,-0.18069296084575376,-0.18069296084575379,-0.18069296084575376,-0.18069296084575376,-0.18069296084575379]
[{"$f":"ROW()","v":1273},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1274},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1275},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1266:V1274)","v":-0.2032829994411981},-0.2032829994411981,-0.2032829994411981,-0.2032829994411981,-0.20328299944119813,-0.2032829994411981,-0.2032829994411981,-0.20328299944119813]
[{"$f":"ROW()","v":1276},"Closing Value"]
[{"$f":"ROW()","v":1277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1233+U1244+U1255+U1266","v":0},0,0,0,{"$f":"MAX(Y1233+Y1244+Y1255+Y1266,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1234+Y1245+Y1256+Y1267,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8505059389727744E-2,-3.8505059389727744E-2,-3.8505059389727744E-2,{"$f":"X1235+X1246+X1257+X1268","v":-3.8505059389727744E-2},{"$f":"MAX(Y1235+Y1246+Y1257+Y1268,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X1236+X1247+X1258+X1269","v":0},{"$f":"MAX(Y1236+Y1247+Y1258+Y1269,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1237+Y1248+Y1259+Y1270,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33885057893166515,0.31626054033622081,0.29367050174077647,0.27108046314533213,0.24849042454988779,0.22590038595444345,0.20331034735899911,0.18072030876355477,0.15813027016811043]
[{"$f":"ROW()","v":1283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8069296084575375,1.6262366476117838,1.4455436867660301,1.2648507259202764,1.0841577650745227,0.90346480422876885,0.72277184338301503,0.54207888253726133,0.36138592169150752]
[{"$f":"ROW()","v":1284},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1240+Y1251+Y1262+Y1273,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1241+Y1252+Y1263+Y1274,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1277:U1285)","v":2.107275127999475},{"$f":"SUM(V1277:V1285)","v":1.9039921285582768},1.7007091291170788,1.4974261296758806,1.3326481896244105,1.1293651901832122,0.92608219074201414,0.72279919130081605,0.51951619185961795]
[{"$f":"ROW()","v":1287},"Over Depreciation"]
[{"$f":"ROW()","v":1288},null,"Pipeline"]
[{"$f":"ROW()","v":1289},null,"Compression"]
[{"$f":"ROW()","v":1290},null,"Metering"]
[{"$f":"ROW()","v":1291},null,"Other Depreciable"]
[{"$f":"ROW()","v":1292},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1293},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1294},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1295},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1296},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1297},null,"Total"]
[{"$f":"ROW()","v":1298}]
["2013 Capex"]
[{"$f":"ROW()","v":1300},"Life"]
[{"$f":"ROW()","v":1301},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,W1301-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1302},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1303},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1304},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1305},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,W1305-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1306},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,W1306-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1307},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1308},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1309},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,W1309-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1310}]
[{"$f":"ROW()","v":1311},"Opening Value"]
[{"$f":"ROW()","v":1312},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1356","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1314},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21274826665711893,0.21274826665711893,0.21274826665711893,0.21274826665711893,0.21274826665711893,0.21274826665711893,0.21274826665711893]
[{"$f":"ROW()","v":1315},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1316},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12057994887796286,0.112541285619432,0.10450262236090115,9.6463959102370295E-2,8.842529584383943E-2,8.0386632585308565E-2,7.2347969326777714E-2]
[{"$f":"ROW()","v":1318},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.72485830151171593,0.65237247136054433,0.57988664120937272,0.50740081105820112,0.43491498090702951,0.36242915075585791,0.28994332060468631]
[{"$f":"ROW()","v":1319},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1320},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1312:V1320)","v":0},{"$f":"SUM(W1312:W1320)","v":1.0581865170467977},0.9776620236370952,0.89713753022739273,0.81661303681769037,0.73608854340798791,0.65556404999828544,0.57503955658858297]
[{"$f":"ROW()","v":1322},"Capex"]
[{"$f":"ROW()","v":1323},null,"Pipeline"]
[{"$f":"ROW()","v":1324},null,"Compression"]
[{"$f":"ROW()","v":1325},null,"Metering",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1325&\"-\"&$C$2,Asset_Splits!$A:$F,E1325,FALSE)","v":0.2010498746958711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1325*$F1325","v":0.21274826665711893}]
[{"$f":"ROW()","v":1326},null,"Other Depreciable"]
[{"$f":"ROW()","v":1327},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1327&\"-\"&$C$2,Asset_Splits!$A:$F,E1327,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1325*$F1327","v":0}]
[{"$f":"ROW()","v":1328},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1328&\"-\"&$C$2,Asset_Splits!$A:$F,E1328,FALSE)","v":0.11394961751589799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1325*$F1328","v":0.12057994887796286}]
[{"$f":"ROW()","v":1329},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1329&\"-\"&$C$2,Asset_Splits!$A:$F,E1329,FALSE)","v":0.68500050778823096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1325*$F1329","v":0.72485830151171593}]
[{"$f":"ROW()","v":1330},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1331},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1332},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1323:V1331)","v":1.0581865170467977}]
[{"$f":"ROW()","v":1333},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1332-Asset_NoReclass!V1325)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1334},null,"Pipeline"]
[{"$f":"ROW()","v":1335},null,"Compression"]
[{"$f":"ROW()","v":1336},null,"Metering",{"$f":"D1325","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1336&\"-\"&$C$2,Asset_Splits!$A:$F,E1336,FALSE)","v":0.2010498746958711}]
[{"$f":"ROW()","v":1337},null,"Other Depreciable"]
[{"$f":"ROW()","v":1338},null,"Computers and Motor Vehicles",{"$f":"D1327","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1338&\"-\"&$C$2,Asset_Splits!$A:$F,E1338,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1336*$F1338","v":0},{"$f":"Asset_NoReclass!X1336*$F1338","v":0},{"$f":"Asset_NoReclass!Y1336*$F1338","v":0},{"$f":"Asset_NoReclass!Z1336*$F1338","v":0},{"$f":"Asset_NoReclass!AA1336*$F1338","v":0},{"$f":"Asset_NoReclass!AB1336*$F1338","v":0},{"$f":"Asset_NoReclass!AC1336*$F1338","v":0}]
[{"$f":"ROW()","v":1339},null,"Cathodic/Corrosion Protection","2013",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1339&\"-\"&$C$2,Asset_Splits!$A:$F,E1339,FALSE)","v":0.11394961751589799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1336*$F1339","v":0},{"$f":"Asset_NoReclass!X1336*$F1339","v":0},{"$f":"Asset_NoReclass!Y1336*$F1339","v":0},{"$f":"Asset_NoReclass!Z1336*$F1339","v":0},{"$f":"Asset_NoReclass!AA1336*$F1339","v":0},{"$f":"Asset_NoReclass!AB1336*$F1339","v":0},{"$f":"Asset_NoReclass!AC1336*$F1339","v":0}]
[{"$f":"ROW()","v":1340},null,"SCADA , ECI And Comms","2013",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1340&\"-\"&$C$2,Asset_Splits!$A:$F,E1340,FALSE)","v":0.68500050778823096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1336*$F1340","v":0},{"$f":"Asset_NoReclass!X1336*$F1340","v":0},{"$f":"Asset_NoReclass!Y1336*$F1340","v":0},{"$f":"Asset_NoReclass!Z1336*$F1340","v":0},{"$f":"Asset_NoReclass!AA1336*$F1340","v":0},{"$f":"Asset_NoReclass!AB1336*$F1340","v":0},{"$f":"Asset_NoReclass!AC1336*$F1340","v":0}]
[{"$f":"ROW()","v":1341},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1342},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1343},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1334:W1342)","v":0},0,0,0,0,0,{"$f":"SUM(AC1334:AC1342)","v":0}]
[{"$f":"ROW()","v":1344},"Depreciation"]
[{"$f":"ROW()","v":1345},null,"Pipeline"]
[{"$f":"ROW()","v":1346},null,"Compression"]
[{"$f":"ROW()","v":1347},null,"Metering"]
[{"$f":"ROW()","v":1348},null,"Other Depreciable"]
[{"$f":"ROW()","v":1349},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1305=0,0,MIN((W1316/W1305)*(W1316>0),W1316))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1306=0,0,MIN((W1317/W1306)*(W1317>0),W1317))","v":-8.0386632585308579E-3},-8.0386632585308562E-3,-8.0386632585308579E-3,-8.0386632585308579E-3,-8.0386632585308579E-3,-8.0386632585308562E-3,-8.0386632585308579E-3]
[{"$f":"ROW()","v":1351},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1307=0,0,MIN((W1318/W1307)*(W1318>0),W1318))","v":-7.248583015117159E-2},-7.248583015117159E-2,-7.248583015117159E-2,-7.248583015117159E-2,-7.248583015117159E-2,-7.2485830151171576E-2,-7.2485830151171576E-2]
[{"$f":"ROW()","v":1352},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1353},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1354},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1345:W1353)","v":-8.0524493409702441E-2},-8.0524493409702441E-2,-8.0524493409702441E-2,-8.0524493409702441E-2,-8.0524493409702441E-2,-8.0524493409702427E-2,-8.0524493409702441E-2]
[{"$f":"ROW()","v":1355},"Closing Value"]
[{"$f":"ROW()","v":1356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1312+V1323+V1334+V1345","v":0},0,0,{"$f":"MAX(Y1312+Y1323+Y1334+Y1345,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1313+Y1324+Y1335+Y1346,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21274826665711893,0.21274826665711893,{"$f":"X1314+X1325+X1336+X1347","v":0.21274826665711893},{"$f":"MAX(Y1314+Y1325+Y1336+Y1347,0)","v":0.21274826665711893},0.21274826665711893,0.21274826665711893,0.21274826665711893,0.21274826665711893]
[{"$f":"ROW()","v":1359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1315+X1326+X1337+X1348","v":0},{"$f":"MAX(Y1315+Y1326+Y1337+Y1348,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1316+Y1327+Y1338+Y1349,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12057994887796286,0.112541285619432,0.10450262236090115,9.6463959102370295E-2,8.842529584383943E-2,8.0386632585308565E-2,7.2347969326777714E-2,6.4309306068246863E-2]
[{"$f":"ROW()","v":1362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72485830151171593,0.65237247136054433,0.57988664120937272,0.50740081105820112,0.43491498090702951,0.36242915075585791,0.28994332060468631,0.21745749045351473]
[{"$f":"ROW()","v":1363},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1319+Y1330+Y1341+Y1352,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1320+Y1331+Y1342+Y1353,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1356:V1364)","v":1.0581865170467977},{"$f":"SUM(W1356:W1364)","v":0.9776620236370952},0.89713753022739273,0.81661303681769037,0.73608854340798791,0.65556404999828544,0.57503955658858297,0.4945150631788805]
[{"$f":"ROW()","v":1366},"Over Depreciation"]
[{"$f":"ROW()","v":1367},null,"Pipeline"]
[{"$f":"ROW()","v":1368},null,"Compression"]
[{"$f":"ROW()","v":1369},null,"Metering"]
[{"$f":"ROW()","v":1370},null,"Other Depreciable"]
[{"$f":"ROW()","v":1371},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1372},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1373},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1374},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1375},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1376},null,"Total"]
[{"$f":"ROW()","v":1377}]
["2014 Capex"]
[{"$f":"ROW()","v":1379},"Life"]
[{"$f":"ROW()","v":1380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,X1380-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,X1384-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,X1385-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1387},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1388},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,X1388-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1389}]
[{"$f":"ROW()","v":1390},"Opening Value"]
[{"$f":"ROW()","v":1391},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1435","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.53369076885136024,0.53369076885136024,0.53369076885136024,0.53369076885136024,0.53369076885136024,0.53369076885136024]
[{"$f":"ROW()","v":1394},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1395},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1397},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.77295673183899527,0.69566105865509575,0.61836538547119624,0.54106971228729672,0.46377403910339721,0.38647836591949769]
[{"$f":"ROW()","v":1398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1399},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1391:W1399)","v":0},{"$f":"SUM(X1391:X1399)","v":1.3066475006903555},1.2293518275064561,1.1520561543225565,1.0747604811386569,0.99746480795475745,0.92016913477085793]
[{"$f":"ROW()","v":1401},"Capex"]
[{"$f":"ROW()","v":1402},null,"Pipeline"]
[{"$f":"ROW()","v":1403},null,"Compression"]
[{"$f":"ROW()","v":1404},null,"Metering",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1404&\"-\"&$C$2,Asset_Splits!$A:$F,E1404,FALSE)","v":0.40844280386974263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1404*$F1404","v":0.53369076885136024}]
[{"$f":"ROW()","v":1405},null,"Other Depreciable"]
[{"$f":"ROW()","v":1406},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1406&\"-\"&$C$2,Asset_Splits!$A:$F,E1406,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1404*$F1406","v":0}]
[{"$f":"ROW()","v":1407},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1407&\"-\"&$C$2,Asset_Splits!$A:$F,E1407,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1404*$F1407","v":0}]
[{"$f":"ROW()","v":1408},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1408&\"-\"&$C$2,Asset_Splits!$A:$F,E1408,FALSE)","v":0.59155719613025737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1404*$F1408","v":0.77295673183899527}]
[{"$f":"ROW()","v":1409},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1410},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1411},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1402:W1410)","v":1.3066475006903555}]
[{"$f":"ROW()","v":1412},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1411-Asset_NoReclass!W1404)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1413},null,"Pipeline"]
[{"$f":"ROW()","v":1414},null,"Compression"]
[{"$f":"ROW()","v":1415},null,"Metering",{"$f":"D1404","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1415&\"-\"&$C$2,Asset_Splits!$A:$F,E1415,FALSE)","v":0.40844280386974263}]
[{"$f":"ROW()","v":1416},null,"Other Depreciable"]
[{"$f":"ROW()","v":1417},null,"Computers and Motor Vehicles",{"$f":"D1406","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1417&\"-\"&$C$2,Asset_Splits!$A:$F,E1417,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1415*$F1417","v":0},{"$f":"Asset_NoReclass!Y1415*$F1417","v":0},{"$f":"Asset_NoReclass!Z1415*$F1417","v":0},{"$f":"Asset_NoReclass!AA1415*$F1417","v":0},{"$f":"Asset_NoReclass!AB1415*$F1417","v":0},{"$f":"Asset_NoReclass!AC1415*$F1417","v":0}]
[{"$f":"ROW()","v":1418},null,"Cathodic/Corrosion Protection","2014",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1418&\"-\"&$C$2,Asset_Splits!$A:$F,E1418,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1415*$F1418","v":0},{"$f":"Asset_NoReclass!Y1415*$F1418","v":0},{"$f":"Asset_NoReclass!Z1415*$F1418","v":0},{"$f":"Asset_NoReclass!AA1415*$F1418","v":0},{"$f":"Asset_NoReclass!AB1415*$F1418","v":0},{"$f":"Asset_NoReclass!AC1415*$F1418","v":0}]
[{"$f":"ROW()","v":1419},null,"SCADA , ECI And Comms","2014",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1419&\"-\"&$C$2,Asset_Splits!$A:$F,E1419,FALSE)","v":0.59155719613025737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1415*$F1419","v":0},{"$f":"Asset_NoReclass!Y1415*$F1419","v":0},{"$f":"Asset_NoReclass!Z1415*$F1419","v":0},{"$f":"Asset_NoReclass!AA1415*$F1419","v":0},{"$f":"Asset_NoReclass!AB1415*$F1419","v":0},{"$f":"Asset_NoReclass!AC1415*$F1419","v":0}]
[{"$f":"ROW()","v":1420},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1421},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1422},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1413:X1421)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1423},"Depreciation"]
[{"$f":"ROW()","v":1424},null,"Pipeline"]
[{"$f":"ROW()","v":1425},null,"Compression"]
[{"$f":"ROW()","v":1426},null,"Metering"]
[{"$f":"ROW()","v":1427},null,"Other Depreciable"]
[{"$f":"ROW()","v":1428},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1384=0,0,MIN((X1395/X1384)*(X1395>0),X1395))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1385=0,0,MIN((X1396/X1385)*(X1396>0),X1396))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1386=0,0,MIN((X1397/X1386)*(X1397>0),X1397))","v":-7.729567318389953E-2},-7.729567318389953E-2,-7.729567318389953E-2,-7.729567318389953E-2,-7.729567318389953E-2,-7.7295673183899544E-2]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1433},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1424:X1432)","v":-7.729567318389953E-2},-7.729567318389953E-2,-7.729567318389953E-2,-7.729567318389953E-2,-7.729567318389953E-2,-7.7295673183899544E-2]
[{"$f":"ROW()","v":1434},"Closing Value"]
[{"$f":"ROW()","v":1435},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1391+W1402+W1413+W1424","v":0},0,{"$f":"MAX(Y1391+Y1402+Y1413+Y1424,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1436},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1392+Y1403+Y1414+Y1425,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1437},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53369076885136024,{"$f":"X1393+X1404+X1415+X1426","v":0.53369076885136024},{"$f":"MAX(Y1393+Y1404+Y1415+Y1426,0)","v":0.53369076885136024},0.53369076885136024,0.53369076885136024,0.53369076885136024,0.53369076885136024]
[{"$f":"ROW()","v":1438},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X1394+X1405+X1416+X1427","v":0},{"$f":"MAX(Y1394+Y1405+Y1416+Y1427,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1439},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1395+Y1406+Y1417+Y1428,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1440},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77295673183899527,0.69566105865509575,0.61836538547119624,0.54106971228729672,0.46377403910339721,0.38647836591949769,0.30918269273559817]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1398+Y1409+Y1420+Y1431,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1399+Y1410+Y1421+Y1432,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1435:W1443)","v":1.3066475006903555},{"$f":"SUM(X1435:X1443)","v":1.2293518275064561},1.1520561543225565,1.0747604811386569,0.99746480795475745,0.92016913477085793,0.84287346158695842]
[{"$f":"ROW()","v":1445},"Over Depreciation"]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1453},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1454},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1455},null,"Total"]
[{"$f":"ROW()","v":1456}]
["2015 Capex"]
[{"$f":"ROW()","v":1458},"Life"]
[{"$f":"ROW()","v":1459},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Y1459-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1460},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":1461},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26]
[{"$f":"ROW()","v":1462},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26]
[{"$f":"ROW()","v":1463},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Y1463-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Y1464-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1465},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Y1467-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1468}]
[{"$f":"ROW()","v":1469},"Opening Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3296916716974174,1.3296916716974174,1.3296916716974174,1.3296916716974174,1.3296916716974174]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.3506642066420663E-4,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.17828170448339484,0.16639625751783518,0.15451081055227553,0.14262536358671588,0.13073991662115622]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4169190941697414,2.1752271847527673,1.9335352753357933,1.6918433659188192,1.450151456501845]
[{"$f":"ROW()","v":1477},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1479},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1470:X1478)","v":0},{"$f":"SUM(Y1470:Y1478)","v":3.9247574039298891},3.6713151139680198,3.4177377575854861,3.1641604012029525,2.9105830448204184]
[{"$f":"ROW()","v":1480},"Capex"]
[{"$f":"ROW()","v":1481},null,"Pipeline"]
[{"$f":"ROW()","v":1482},null,"Compression"]
[{"$f":"ROW()","v":1483},null,"Metering",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1483&\"-\"&$C$2,Asset_Splits!$A:$F,E1483,FALSE)","v":0.33879588847096309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1483*$F1483","v":1.3296916716974174}]
[{"$f":"ROW()","v":1484},null,"Other Depreciable"]
[{"$f":"ROW()","v":1485},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1485&\"-\"&$C$2,Asset_Splits!$A:$F,E1485,FALSE)","v":-3.4413953975591865E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1483*$F1485","v":-1.3506642066420663E-4}]
[{"$f":"ROW()","v":1486},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1486&\"-\"&$C$2,Asset_Splits!$A:$F,E1486,FALSE)","v":4.5424897932514252E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1483*$F1486","v":0.17828170448339484}]
[{"$f":"ROW()","v":1487},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1487&\"-\"&$C$2,Asset_Splits!$A:$F,E1487,FALSE)","v":0.61581362755049829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1483*$F1487","v":2.4169190941697414}]
[{"$f":"ROW()","v":1488},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1489},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1490},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1481:X1489)","v":3.9247574039298891}]
[{"$f":"ROW()","v":1491},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1490-Asset_NoReclass!X1483)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1492},null,"Pipeline"]
[{"$f":"ROW()","v":1493},null,"Compression"]
[{"$f":"ROW()","v":1494},null,"Metering",{"$f":"D1483","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1494&\"-\"&$C$2,Asset_Splits!$A:$F,E1494,FALSE)","v":0.33879588847096309}]
[{"$f":"ROW()","v":1495},null,"Other Depreciable"]
[{"$f":"ROW()","v":1496},null,"Computers and Motor Vehicles",{"$f":"D1485","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1496&\"-\"&$C$2,Asset_Splits!$A:$F,E1496,FALSE)","v":-3.4413953975591865E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1494*$F1496","v":0},{"$f":"Asset_NoReclass!Z1494*$F1496","v":0},{"$f":"Asset_NoReclass!AA1494*$F1496","v":0},{"$f":"Asset_NoReclass!AB1494*$F1496","v":0},{"$f":"Asset_NoReclass!AC1494*$F1496","v":0}]
[{"$f":"ROW()","v":1497},null,"Cathodic/Corrosion Protection","2015",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1497&\"-\"&$C$2,Asset_Splits!$A:$F,E1497,FALSE)","v":4.5424897932514252E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1494*$F1497","v":0},{"$f":"Asset_NoReclass!Z1494*$F1497","v":0},{"$f":"Asset_NoReclass!AA1494*$F1497","v":0},{"$f":"Asset_NoReclass!AB1494*$F1497","v":0},{"$f":"Asset_NoReclass!AC1494*$F1497","v":0}]
[{"$f":"ROW()","v":1498},null,"SCADA , ECI And Comms","2015",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1498&\"-\"&$C$2,Asset_Splits!$A:$F,E1498,FALSE)","v":0.61581362755049829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1494*$F1498","v":0},{"$f":"Asset_NoReclass!Z1494*$F1498","v":0},{"$f":"Asset_NoReclass!AA1494*$F1498","v":0},{"$f":"Asset_NoReclass!AB1494*$F1498","v":0},{"$f":"Asset_NoReclass!AC1494*$F1498","v":0}]
[{"$f":"ROW()","v":1499},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1500},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1501},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1492:Y1500)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1502},"Depreciation"]
[{"$f":"ROW()","v":1503},null,"Pipeline"]
[{"$f":"ROW()","v":1504},null,"Compression"]
[{"$f":"ROW()","v":1505},null,"Metering"]
[{"$f":"ROW()","v":1506},null,"Other Depreciable"]
[{"$f":"ROW()","v":1507},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1463=0,0,MIN((Y1474/Y1463)*(Y1474>0),Y1474))","v":1.3506642066420663E-4},0,0,0,0]
[{"$f":"ROW()","v":1508},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1464=0,0,MIN((Y1475/Y1464)*(Y1475>0),Y1475))","v":-1.1885446965559656E-2},-1.1885446965559656E-2,-1.1885446965559656E-2,-1.1885446965559656E-2,-1.1885446965559656E-2]
[{"$f":"ROW()","v":1509},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1465=0,0,MIN((Y1476/Y1465)*(Y1476>0),Y1476))","v":-0.24169190941697413},-0.24169190941697416,-0.24169190941697416,-0.24169190941697419,-0.24169190941697416]
[{"$f":"ROW()","v":1510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1503:Y1511)","v":-0.25344228996186957},-0.25357735638253381,-0.25357735638253381,-0.25357735638253387,-0.25357735638253381]
[{"$f":"ROW()","v":1513},"Closing Value"]
[{"$f":"ROW()","v":1514},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1470+X1481+X1492+X1503","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3296916716974174,1.3296916716974174,1.3296916716974174,1.3296916716974174,1.3296916716974174,1.3296916716974174]
[{"$f":"ROW()","v":1517},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3506642066420663E-4,0,0,0,0,0]
[{"$f":"ROW()","v":1519},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17828170448339484,0.16639625751783518,0.15451081055227553,0.14262536358671588,0.13073991662115622,0.11885446965559657]
[{"$f":"ROW()","v":1520},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4169190941697414,2.1752271847527673,1.9335352753357933,1.6918433659188192,1.450151456501845,1.2084595470848707]
[{"$f":"ROW()","v":1521},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1514:X1522)","v":3.9247574039298891},{"$f":"SUM(Y1514:Y1522)","v":3.6713151139680198},3.4177377575854861,3.1641604012029525,2.9105830448204184,2.6570056884378848]
[{"$f":"ROW()","v":1524},"Over Depreciation"]
[{"$f":"ROW()","v":1525},null,"Pipeline"]
[{"$f":"ROW()","v":1526},null,"Compression"]
[{"$f":"ROW()","v":1527},null,"Metering"]
[{"$f":"ROW()","v":1528},null,"Other Depreciable"]
[{"$f":"ROW()","v":1529},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1530},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1531},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1532},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1533},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1534},null,"Total"]
[{"$f":"ROW()","v":1535}]
["2016 Capex"]
[{"$f":"ROW()","v":1537},"Life"]
[{"$f":"ROW()","v":1538},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Z1538-1)","v":69},68,67]
[{"$f":"ROW()","v":1539},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":1540},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27]
[{"$f":"ROW()","v":1541},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27]
[{"$f":"ROW()","v":1542},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Z1542-1)","v":4},3,2]
[{"$f":"ROW()","v":1543},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Z1543-1)","v":14},13,12]
[{"$f":"ROW()","v":1544},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7]
[{"$f":"ROW()","v":1545},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1546},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Z1546-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1547}]
[{"$f":"ROW()","v":1548},"Opening Value"]
[{"$f":"ROW()","v":1549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1593","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1551},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4776618052708952,3.4776618052708952,3.4776618052708952,3.4776618052708952]
[{"$f":"ROW()","v":1552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1555},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1549:Y1557)","v":0},{"$f":"SUM(Z1549:Z1557)","v":3.4776618052708952},3.4776618052708952,3.4776618052708952,3.4776618052708952]
[{"$f":"ROW()","v":1559},"Capex"]
[{"$f":"ROW()","v":1560},null,"Pipeline"]
[{"$f":"ROW()","v":1561},null,"Compression"]
[{"$f":"ROW()","v":1562},null,"Metering",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1562&\"-\"&$C$2,Asset_Splits!$A:$F,E1562,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1562*$F1562","v":3.4776618052708952}]
[{"$f":"ROW()","v":1563},null,"Other Depreciable"]
[{"$f":"ROW()","v":1564},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1564&\"-\"&$C$2,Asset_Splits!$A:$F,E1564,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1562*$F1564","v":0}]
[{"$f":"ROW()","v":1565},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1565&\"-\"&$C$2,Asset_Splits!$A:$F,E1565,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1562*$F1565","v":0}]
[{"$f":"ROW()","v":1566},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1566&\"-\"&$C$2,Asset_Splits!$A:$F,E1566,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1562*$F1566","v":0}]
[{"$f":"ROW()","v":1567},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1568},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1569},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1560:Y1568)","v":3.4776618052708952}]
[{"$f":"ROW()","v":1570},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1569-Asset_NoReclass!Y1562)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1571},null,"Pipeline"]
[{"$f":"ROW()","v":1572},null,"Compression"]
[{"$f":"ROW()","v":1573},null,"Metering",{"$f":"D1562","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1573&\"-\"&$C$2,Asset_Splits!$A:$F,E1573,FALSE)","v":0.99909209043976732}]
[{"$f":"ROW()","v":1574},null,"Other Depreciable"]
[{"$f":"ROW()","v":1575},null,"Computers and Motor Vehicles",{"$f":"D1564","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1575&\"-\"&$C$2,Asset_Splits!$A:$F,E1575,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1573*$F1575","v":0},{"$f":"Asset_NoReclass!AA1573*$F1575","v":0},{"$f":"Asset_NoReclass!AB1573*$F1575","v":0},{"$f":"Asset_NoReclass!AC1573*$F1575","v":0}]
[{"$f":"ROW()","v":1576},null,"Cathodic/Corrosion Protection","2016",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1576&\"-\"&$C$2,Asset_Splits!$A:$F,E1576,FALSE)","v":9.0790956023268146E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1573*$F1576","v":0},{"$f":"Asset_NoReclass!AA1573*$F1576","v":0},{"$f":"Asset_NoReclass!AB1573*$F1576","v":0},{"$f":"Asset_NoReclass!AC1573*$F1576","v":0}]
[{"$f":"ROW()","v":1577},null,"SCADA , ECI And Comms","2016",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1577&\"-\"&$C$2,Asset_Splits!$A:$F,E1577,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1573*$F1577","v":0},{"$f":"Asset_NoReclass!AA1573*$F1577","v":0},{"$f":"Asset_NoReclass!AB1573*$F1577","v":0},{"$f":"Asset_NoReclass!AC1573*$F1577","v":0}]
[{"$f":"ROW()","v":1578},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1579},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1580},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1571:Z1579)","v":0},0,0,0]
[{"$f":"ROW()","v":1581},"Depreciation"]
[{"$f":"ROW()","v":1582},null,"Pipeline"]
[{"$f":"ROW()","v":1583},null,"Compression"]
[{"$f":"ROW()","v":1584},null,"Metering"]
[{"$f":"ROW()","v":1585},null,"Other Depreciable"]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1542=0,0,MIN((Z1553/Z1542)*(Z1553>0),Z1553))","v":0},0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1543=0,0,MIN((Z1554/Z1543)*(Z1554>0),Z1554))","v":0},0,0,0]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1544=0,0,MIN((Z1555/Z1544)*(Z1555>0),Z1555))","v":0},0,0,0]
[{"$f":"ROW()","v":1589},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1590},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1591},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1582:Z1590)","v":0},0,0,0]
[{"$f":"ROW()","v":1592},"Closing Value"]
[{"$f":"ROW()","v":1593},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1549+Y1560+Y1571+Y1582","v":0},0,0,0,0]
[{"$f":"ROW()","v":1594},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4776618052708952,3.4776618052708952,3.4776618052708952,3.4776618052708952,3.4776618052708952]
[{"$f":"ROW()","v":1596},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1599},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1593:Y1601)","v":3.4776618052708952},{"$f":"SUM(Z1593:Z1601)","v":3.4776618052708952},3.4776618052708952,3.4776618052708952,3.4776618052708952]
[{"$f":"ROW()","v":1603},"Over Depreciation"]
[{"$f":"ROW()","v":1604},null,"Pipeline"]
[{"$f":"ROW()","v":1605},null,"Compression"]
[{"$f":"ROW()","v":1606},null,"Metering"]
[{"$f":"ROW()","v":1607},null,"Other Depreciable"]
[{"$f":"ROW()","v":1608},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1609},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1610},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1611},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1612},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1613},null,"Total"]
[{"$f":"ROW()","v":1614}]
["2017 Capex"]
[{"$f":"ROW()","v":1616},"Life"]
[{"$f":"ROW()","v":1617},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AA1617-1)","v":69},68]
[{"$f":"ROW()","v":1618},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":1619},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28]
[{"$f":"ROW()","v":1620},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28]
[{"$f":"ROW()","v":1621},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AA1621-1)","v":4},3]
[{"$f":"ROW()","v":1622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AA1622-1)","v":14},13]
[{"$f":"ROW()","v":1623},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8]
[{"$f":"ROW()","v":1624},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1625},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AA1625-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1626}]
[{"$f":"ROW()","v":1627},"Opening Value"]
[{"$f":"ROW()","v":1628},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1672","v":0},0,0,0]
[{"$f":"ROW()","v":1629},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1630},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6459885197162674,3.6459885197162674,3.6459885197162674]
[{"$f":"ROW()","v":1631},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1632},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1633},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1634},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1636},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1628:Z1636)","v":0},{"$f":"SUM(AA1628:AA1635)","v":3.6459885197162674},3.6459885197162674,3.6459885197162674]
[{"$f":"ROW()","v":1638},"Capex"]
[{"$f":"ROW()","v":1639},null,"Pipeline"]
[{"$f":"ROW()","v":1640},null,"Compression"]
[{"$f":"ROW()","v":1641},null,"Metering",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1641&\"-\"&$C$2,Asset_Splits!$A:$F,E1641,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1641*$F1641","v":3.6459885197162674}]
[{"$f":"ROW()","v":1642},null,"Other Depreciable"]
[{"$f":"ROW()","v":1643},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1643&\"-\"&$C$2,Asset_Splits!$A:$F,E1643,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1641*$F1643","v":0}]
[{"$f":"ROW()","v":1644},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1644&\"-\"&$C$2,Asset_Splits!$A:$F,E1644,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1641*$F1644","v":0}]
[{"$f":"ROW()","v":1645},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1645&\"-\"&$C$2,Asset_Splits!$A:$F,E1645,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1641*$F1645","v":0}]
[{"$f":"ROW()","v":1646},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1647},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1639:Z1647)","v":3.6459885197162674}]
[{"$f":"ROW()","v":1649},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1648-Asset_NoReclass!Z1641)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1650},null,"Pipeline"]
[{"$f":"ROW()","v":1651},null,"Compression"]
[{"$f":"ROW()","v":1652},null,"Metering",{"$f":"D1641","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1652&\"-\"&$C$2,Asset_Splits!$A:$F,E1652,FALSE)","v":0.96060421742047764}]
[{"$f":"ROW()","v":1653},null,"Other Depreciable"]
[{"$f":"ROW()","v":1654},null,"Computers and Motor Vehicles",{"$f":"D1643","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1654&\"-\"&$C$2,Asset_Splits!$A:$F,E1654,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1652*$F1654","v":0},{"$f":"Asset_NoReclass!AB1652*$F1654","v":0},{"$f":"Asset_NoReclass!AC1652*$F1654","v":0}]
[{"$f":"ROW()","v":1655},null,"Cathodic/Corrosion Protection","2017",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1655&\"-\"&$C$2,Asset_Splits!$A:$F,E1655,FALSE)","v":3.9395782579522323E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1652*$F1655","v":0},{"$f":"Asset_NoReclass!AB1652*$F1655","v":0},{"$f":"Asset_NoReclass!AC1652*$F1655","v":0}]
[{"$f":"ROW()","v":1656},null,"SCADA , ECI And Comms","2017",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1656&\"-\"&$C$2,Asset_Splits!$A:$F,E1656,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1652*$F1656","v":0},{"$f":"Asset_NoReclass!AB1652*$F1656","v":0},{"$f":"Asset_NoReclass!AC1652*$F1656","v":0}]
[{"$f":"ROW()","v":1657},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1658},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1659},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1650:AA1658)","v":0},0,0]
[{"$f":"ROW()","v":1660},"Depreciation"]
[{"$f":"ROW()","v":1661},null,"Pipeline"]
[{"$f":"ROW()","v":1662},null,"Compression"]
[{"$f":"ROW()","v":1663},null,"Metering"]
[{"$f":"ROW()","v":1664},null,"Other Depreciable"]
[{"$f":"ROW()","v":1665},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1621=0,0,MIN((AA1632/AA1621)*(AA1632>0),AA1632))","v":0},0,0]
[{"$f":"ROW()","v":1666},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1622=0,0,MIN((AA1633/AA1622)*(AA1633>0),AA1633))","v":0},0,0]
[{"$f":"ROW()","v":1667},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1623=0,0,MIN((AA1634/AA1623)*(AA1634>0),AA1634))","v":0},0,0]
[{"$f":"ROW()","v":1668},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1669},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1661:AA1669)","v":0},0,0]
[{"$f":"ROW()","v":1671},"Closing Value"]
[{"$f":"ROW()","v":1672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1628+Z1639+Z1650+Z1661","v":0},0,0,0]
[{"$f":"ROW()","v":1673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6459885197162674,3.6459885197162674,3.6459885197162674,3.6459885197162674]
[{"$f":"ROW()","v":1675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1677},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1679},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1680},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1672:Z1680)","v":3.6459885197162674},{"$f":"SUM(AA1672:AA1680)","v":3.6459885197162674},3.6459885197162674,3.6459885197162674]
[{"$f":"ROW()","v":1682},"Over Depreciation"]
[{"$f":"ROW()","v":1683},null,"Pipeline"]
[{"$f":"ROW()","v":1684},null,"Compression"]
[{"$f":"ROW()","v":1685},null,"Metering"]
[{"$f":"ROW()","v":1686},null,"Other Depreciable"]
[{"$f":"ROW()","v":1687},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1688},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1689},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1690},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1691},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1692},null,"Total"]
[{"$f":"ROW()","v":1693}]
["2018 Capex"]
[{"$f":"ROW()","v":1695},"Life"]
[{"$f":"ROW()","v":1696},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AB1696-1)","v":69}]
[{"$f":"ROW()","v":1697},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":1698},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29]
[{"$f":"ROW()","v":1699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29]
[{"$f":"ROW()","v":1700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AB1700-1)","v":4}]
[{"$f":"ROW()","v":1701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AB1701-1)","v":14}]
[{"$f":"ROW()","v":1702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9]
[{"$f":"ROW()","v":1703},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1704},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AB1704-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1705}]
[{"$f":"ROW()","v":1706},"Opening Value"]
[{"$f":"ROW()","v":1707},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1751","v":0},0,0]
[{"$f":"ROW()","v":1708},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1709},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8832941714297275,6.8832941714297275]
[{"$f":"ROW()","v":1710},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1711},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1712},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1713},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1714},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1715},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1716},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1707:AA1715)","v":0},{"$f":"SUM(AB1707:AB1715)","v":6.8832941714297275},6.8832941714297275]
[{"$f":"ROW()","v":1717},"Capex"]
[{"$f":"ROW()","v":1718},null,"Pipeline"]
[{"$f":"ROW()","v":1719},null,"Compression"]
[{"$f":"ROW()","v":1720},null,"Metering",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1720&\"-\"&$C$2,Asset_Splits!$A:$F,E1720,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1720*$F1720","v":6.8832941714297275}]
[{"$f":"ROW()","v":1721},null,"Other Depreciable"]
[{"$f":"ROW()","v":1722},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1722&\"-\"&$C$2,Asset_Splits!$A:$F,E1722,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1720*$F1722","v":0}]
[{"$f":"ROW()","v":1723},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1723&\"-\"&$C$2,Asset_Splits!$A:$F,E1723,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1720*$F1723","v":0}]
[{"$f":"ROW()","v":1724},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1724&\"-\"&$C$2,Asset_Splits!$A:$F,E1724,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1720*$F1724","v":0}]
[{"$f":"ROW()","v":1725},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1726},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1727},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1718:AA1726)","v":6.8832941714297275}]
[{"$f":"ROW()","v":1728},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1727-Asset_NoReclass!AA1720)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1729},null,"Pipeline"]
[{"$f":"ROW()","v":1730},null,"Compression"]
[{"$f":"ROW()","v":1731},null,"Metering",{"$f":"D1720","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1731&\"-\"&$C$2,Asset_Splits!$A:$F,E1731,FALSE)","v":1}]
[{"$f":"ROW()","v":1732},null,"Other Depreciable"]
[{"$f":"ROW()","v":1733},null,"Computers and Motor Vehicles",{"$f":"D1722","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1733&\"-\"&$C$2,Asset_Splits!$A:$F,E1733,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1731*$F1733","v":0},{"$f":"Asset_NoReclass!AC1731*$F1733","v":0}]
[{"$f":"ROW()","v":1734},null,"Cathodic/Corrosion Protection","2018",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1734&\"-\"&$C$2,Asset_Splits!$A:$F,E1734,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1731*$F1734","v":0},{"$f":"Asset_NoReclass!AC1731*$F1734","v":0}]
[{"$f":"ROW()","v":1735},null,"SCADA , ECI And Comms","2018",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1735&\"-\"&$C$2,Asset_Splits!$A:$F,E1735,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1731*$F1735","v":0},{"$f":"Asset_NoReclass!AC1731*$F1735","v":0}]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1738},null,"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,{"$f":"SUM(AB1729:AB1737)","v":0},0]
[{"$f":"ROW()","v":1739},"Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1700=0,0,MIN((AB1711/AB1700)*(AB1711>0),AB1711))","v":0},0]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1701=0,0,MIN((AB1712/AB1701)*(AB1712>0),AB1712))","v":0},0]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1702=0,0,MIN((AB1713/AB1702)*(AB1713>0),AB1713))","v":0},0]
[{"$f":"ROW()","v":1747},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1748},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1749},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1740:AB1748)","v":0},0]
[{"$f":"ROW()","v":1750},"Closing Value"]
[{"$f":"ROW()","v":1751},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1707+AA1718+AA1729+AA1740","v":0},0,0]
[{"$f":"ROW()","v":1752},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1753},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8832941714297275,6.8832941714297275,6.8832941714297275]
[{"$f":"ROW()","v":1754},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1755},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1756},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1757},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1758},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1760},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1751:AA1759)","v":6.8832941714297275},{"$f":"SUM(AB1751:AB1759)","v":6.8832941714297275},6.8832941714297275]
[{"$f":"ROW()","v":1761},"Over Depreciation"]
[{"$f":"ROW()","v":1762},null,"Pipeline"]
[{"$f":"ROW()","v":1763},null,"Compression"]
[{"$f":"ROW()","v":1764},null,"Metering"]
[{"$f":"ROW()","v":1765},null,"Other Depreciable"]
[{"$f":"ROW()","v":1766},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1767},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1768},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1769},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1770},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1771},null,"Total"]
[{"$f":"ROW()","v":1772}]
["2019 Capex"]
[{"$f":"ROW()","v":1774},"Life"]
[{"$f":"ROW()","v":1775},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70}]
[{"$f":"ROW()","v":1776},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":1777},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30}]
[{"$f":"ROW()","v":1778},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30}]
[{"$f":"ROW()","v":1779},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5}]
[{"$f":"ROW()","v":1780},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15}]
[{"$f":"ROW()","v":1781},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10}]
[{"$f":"ROW()","v":1782},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1783},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561}]
[{"$f":"ROW()","v":1784}]
[{"$f":"ROW()","v":1785},"Opening Value"]
[{"$f":"ROW()","v":1786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1830","v":0},0]
[{"$f":"ROW()","v":1787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1586291630169052]
[{"$f":"ROW()","v":1789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1793},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1794},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1795},null,"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,{"$f":"SUM(AB1786:AB1794)","v":0},6.1586291630169052]
[{"$f":"ROW()","v":1796},"Capex"]
[{"$f":"ROW()","v":1797},null,"Pipeline"]
[{"$f":"ROW()","v":1798},null,"Compression"]
[{"$f":"ROW()","v":1799},null,"Metering",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1799&\"-\"&$C$2,Asset_Splits!$A:$F,E1799,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1799*$F1799","v":6.1586291630169052}]
[{"$f":"ROW()","v":1800},null,"Other Depreciable"]
[{"$f":"ROW()","v":1801},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1801&\"-\"&$C$2,Asset_Splits!$A:$F,E1801,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1799*$F1801","v":0}]
[{"$f":"ROW()","v":1802},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1802&\"-\"&$C$2,Asset_Splits!$A:$F,E1802,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1799*$F1802","v":0}]
[{"$f":"ROW()","v":1803},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1803&\"-\"&$C$2,Asset_Splits!$A:$F,E1803,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1799*$F1803","v":0}]
[{"$f":"ROW()","v":1804},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1805},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1806},null,"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,{"$f":"SUM(AB1797:AB1805)","v":6.1586291630169052}]
[{"$f":"ROW()","v":1807},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1806-Asset_NoReclass!AB1799)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1808},null,"Pipeline"]
[{"$f":"ROW()","v":1809},null,"Compression"]
[{"$f":"ROW()","v":1810},null,"Metering",{"$f":"D1799","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1810&\"-\"&$C$2,Asset_Splits!$A:$F,E1810,FALSE)","v":0.96755505656291774}]
[{"$f":"ROW()","v":1811},null,"Other Depreciable"]
[{"$f":"ROW()","v":1812},null,"Computers and Motor Vehicles",{"$f":"D1801","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1812&\"-\"&$C$2,Asset_Splits!$A:$F,E1812,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1810*$F1812","v":0}]
[{"$f":"ROW()","v":1813},null,"Cathodic/Corrosion Protection","2019",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1813&\"-\"&$C$2,Asset_Splits!$A:$F,E1813,FALSE)","v":3.2444943437082298E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1810*$F1813","v":0}]
[{"$f":"ROW()","v":1814},null,"SCADA , ECI And Comms","2019",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1814&\"-\"&$C$2,Asset_Splits!$A:$F,E1814,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1810*$F1814","v":0}]
[{"$f":"ROW()","v":1815},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1816},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1817},null,"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,{"$f":"SUM(AC1808:AC1816)","v":0}]
[{"$f":"ROW()","v":1818},"Depreciation"]
[{"$f":"ROW()","v":1819},null,"Pipeline"]
[{"$f":"ROW()","v":1820},null,"Compression"]
[{"$f":"ROW()","v":1821},null,"Metering"]
[{"$f":"ROW()","v":1822},null,"Other Depreciable"]
[{"$f":"ROW()","v":1823},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1779=0,0,MIN((AC1790/AC1779)*(AC1790>0),AC1790))","v":0}]
[{"$f":"ROW()","v":1824},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1780=0,0,MIN((AC1791/AC1780)*(AC1791>0),AC1791))","v":0}]
[{"$f":"ROW()","v":1825},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1781=0,0,MIN((AC1792/AC1781)*(AC1792>0),AC1792))","v":0}]
[{"$f":"ROW()","v":1826},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1827},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1828},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1819:AC1827)","v":0}]
[{"$f":"ROW()","v":1829},"Closing Value"]
[{"$f":"ROW()","v":1830},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1786+AB1797+AB1808+AB1819","v":0},0]
[{"$f":"ROW()","v":1831},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1832},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1586291630169052,6.1586291630169052]
[{"$f":"ROW()","v":1833},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1834},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1835},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1837},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1838},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1839},null,"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,{"$f":"SUM(AB1830:AB1838)","v":6.1586291630169052},{"$f":"SUM(AC1830:AC1838)","v":6.1586291630169052}]
[{"$f":"ROW()","v":1840},"Over Depreciation"]
[{"$f":"ROW()","v":1841},null,"Pipeline"]
[{"$f":"ROW()","v":1842},null,"Compression"]
[{"$f":"ROW()","v":1843},null,"Metering"]
[{"$f":"ROW()","v":1844},null,"Other Depreciable"]
[{"$f":"ROW()","v":1845},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1846},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1847},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1850},null,"Total"]
[{"$f":"ROW()","v":1851}]
["2020 Capex"]
[{"$f":"ROW()","v":1853},"Life"]
[{"$f":"ROW()","v":1854},null,"Pipeline"]
[{"$f":"ROW()","v":1855},null,"Compression"]
[{"$f":"ROW()","v":1856},null,"Metering"]
[{"$f":"ROW()","v":1857},null,"Other Depreciable"]
[{"$f":"ROW()","v":1858},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1859},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1860},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1861},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1862},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1863}]
[{"$f":"ROW()","v":1864},"Opening Value"]
[{"$f":"ROW()","v":1865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1909","v":0}]
[{"$f":"ROW()","v":1866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1869},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1870},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1871},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1865:AC1873)","v":0}]
[{"$f":"ROW()","v":1875},"Capex"]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1878&\"-\"&$C$2,Asset_Splits!$A:$F,E1878,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1878*$F1878","v":6.8130150728039078}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1880&\"-\"&$C$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1878*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1881&\"-\"&$C$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1878*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1882&\"-\"&$C$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1878*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1884},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1885},null,"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,{"$f":"SUM(AC1876:AC1884)","v":6.8130150728039078}]
[{"$f":"ROW()","v":1886},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1885-Asset_NoReclass!AC1878)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1887},null,"Pipeline"]
[{"$f":"ROW()","v":1888},null,"Compression"]
[{"$f":"ROW()","v":1889},null,"Metering",{"$f":"D1878","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1889&\"-\"&$C$2,Asset_Splits!$A:$F,E1889,FALSE)","v":1}]
[{"$f":"ROW()","v":1890},null,"Other Depreciable"]
[{"$f":"ROW()","v":1891},null,"Computers and Motor Vehicles",{"$f":"D1880","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1891&\"-\"&$C$2,Asset_Splits!$A:$F,E1891,FALSE)","v":0}]
[{"$f":"ROW()","v":1892},null,"Cathodic/Corrosion Protection","2020",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1892&\"-\"&$C$2,Asset_Splits!$A:$F,E1892,FALSE)","v":0}]
[{"$f":"ROW()","v":1893},null,"SCADA , ECI And Comms","2020",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1893&\"-\"&$C$2,Asset_Splits!$A:$F,E1893,FALSE)","v":0}]
[{"$f":"ROW()","v":1894},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1895},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1896},null,"Total"]
[{"$f":"ROW()","v":1897},"Depreciation"]
[{"$f":"ROW()","v":1898},null,"Pipeline"]
[{"$f":"ROW()","v":1899},null,"Compression"]
[{"$f":"ROW()","v":1900},null,"Metering"]
[{"$f":"ROW()","v":1901},null,"Other Depreciable"]
[{"$f":"ROW()","v":1902},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1903},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1904},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1905},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1906},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1907},null,"Total"]
[{"$f":"ROW()","v":1908},"Closing Value"]
[{"$f":"ROW()","v":1909},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1865+AC1876+AC1887+AC1898","v":0}]
[{"$f":"ROW()","v":1910},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1911},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8130150728039078]
[{"$f":"ROW()","v":1912},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1913},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1914},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1915},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1916},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1917},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1918},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1909:AC1917)","v":6.8130150728039078}]
[{"$f":"ROW()","v":1919},"Over Depreciation"]
[{"$f":"ROW()","v":1920},null,"Pipeline"]
[{"$f":"ROW()","v":1921},null,"Compression"]
[{"$f":"ROW()","v":1922},null,"Metering"]
[{"$f":"ROW()","v":1923},null,"Other Depreciable"]
[{"$f":"ROW()","v":1924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1927},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1928},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1929},null,"Total"]
[{"$f":"ROW()","v":1930}]
["2021 Capex"]
[{"$f":"ROW()","v":1932},"Life"]
[{"$f":"ROW()","v":1933},null,"Pipeline"]
[{"$f":"ROW()","v":1934},null,"Compression"]
[{"$f":"ROW()","v":1935},null,"Metering"]
[{"$f":"ROW()","v":1936},null,"Other Depreciable"]
[{"$f":"ROW()","v":1937},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1938},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1939},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1940},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1941},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1942}]
[{"$f":"ROW()","v":1943},"Opening Value"]
[{"$f":"ROW()","v":1944},null,"Pipeline"]
[{"$f":"ROW()","v":1945},null,"Compression"]
[{"$f":"ROW()","v":1946},null,"Metering"]
[{"$f":"ROW()","v":1947},null,"Other Depreciable"]
[{"$f":"ROW()","v":1948},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1949},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1950},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1951},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1952},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1953},null,"Total"]
[{"$f":"ROW()","v":1954},"Capex"]
[{"$f":"ROW()","v":1955},null,"Pipeline"]
[{"$f":"ROW()","v":1956},null,"Compression"]
[{"$f":"ROW()","v":1957},null,"Metering"]
[{"$f":"ROW()","v":1958},null,"Other Depreciable"]
[{"$f":"ROW()","v":1959},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1960},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1961},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1962},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1963},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1964},null,"Total"]
[{"$f":"ROW()","v":1965},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1966},null,"Pipeline"]
[{"$f":"ROW()","v":1967},null,"Compression"]
[{"$f":"ROW()","v":1968},null,"Metering"]
[{"$f":"ROW()","v":1969},null,"Other Depreciable"]
[{"$f":"ROW()","v":1970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1973},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1974},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1975},null,"Total"]
[{"$f":"ROW()","v":1976},"Depreciation"]
[{"$f":"ROW()","v":1977},null,"Pipeline"]
[{"$f":"ROW()","v":1978},null,"Compression"]
[{"$f":"ROW()","v":1979},null,"Metering"]
[{"$f":"ROW()","v":1980},null,"Other Depreciable"]
[{"$f":"ROW()","v":1981},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1982},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1983},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1984},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1985},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1986},null,"Total"]
[{"$f":"ROW()","v":1987},"Closing Value"]
[{"$f":"ROW()","v":1988},null,"Pipeline"]
[{"$f":"ROW()","v":1989},null,"Compression"]
[{"$f":"ROW()","v":1990},null,"Metering"]
[{"$f":"ROW()","v":1991},null,"Other Depreciable"]
[{"$f":"ROW()","v":1992},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1993},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1994},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1995},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1996},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1997},null,"Total"]
[{"$f":"ROW()","v":1998},"Over Depreciation"]
[{"$f":"ROW()","v":1999},null,"Pipeline"]
[{"$f":"ROW()","v":2000},null,"Compression"]
[{"$f":"ROW()","v":2001},null,"Metering"]
[{"$f":"ROW()","v":2002},null,"Other Depreciable"]
[{"$f":"ROW()","v":2003},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2004},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2005},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2022 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2020},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2021}]
[{"$f":"ROW()","v":2022},"Opening Value"]
[{"$f":"ROW()","v":2023},null,"Pipeline"]
[{"$f":"ROW()","v":2024},null,"Compression"]
[{"$f":"ROW()","v":2025},null,"Metering"]
[{"$f":"ROW()","v":2026},null,"Other Depreciable"]
[{"$f":"ROW()","v":2027},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2028},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2029},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2030},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2031},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2032},null,"Total"]
[{"$f":"ROW()","v":2033},"Capex"]
[{"$f":"ROW()","v":2034},null,"Pipeline"]
[{"$f":"ROW()","v":2035},null,"Compression"]
[{"$f":"ROW()","v":2036},null,"Metering"]
[{"$f":"ROW()","v":2037},null,"Other Depreciable"]
[{"$f":"ROW()","v":2038},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2039},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2040},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2041},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2042},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2043},null,"Total"]
[{"$f":"ROW()","v":2044},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2045},null,"Pipeline"]
[{"$f":"ROW()","v":2046},null,"Compression"]
[{"$f":"ROW()","v":2047},null,"Metering"]
[{"$f":"ROW()","v":2048},null,"Other Depreciable"]
[{"$f":"ROW()","v":2049},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2050},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2051},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2052},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2053},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2054},null,"Total"]
[{"$f":"ROW()","v":2055},"Depreciation"]
[{"$f":"ROW()","v":2056},null,"Pipeline"]
[{"$f":"ROW()","v":2057},null,"Compression"]
[{"$f":"ROW()","v":2058},null,"Metering"]
[{"$f":"ROW()","v":2059},null,"Other Depreciable"]
[{"$f":"ROW()","v":2060},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2061},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2062},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2063},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2064},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2065},null,"Total"]
[{"$f":"ROW()","v":2066},"Closing Value"]
[{"$f":"ROW()","v":2067},null,"Pipeline"]
[{"$f":"ROW()","v":2068},null,"Compression"]
[{"$f":"ROW()","v":2069},null,"Metering"]
[{"$f":"ROW()","v":2070},null,"Other Depreciable"]
[{"$f":"ROW()","v":2071},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2072},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2073},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2075},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2076},null,"Total"]
[{"$f":"ROW()","v":2077},"Over Depreciation"]
[{"$f":"ROW()","v":2078},null,"Pipeline"]
[{"$f":"ROW()","v":2079},null,"Compression"]
[{"$f":"ROW()","v":2080},null,"Metering"]
[{"$f":"ROW()","v":2081},null,"Other Depreciable"]
[{"$f":"ROW()","v":2082},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2083},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2084},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2085},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2086},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2087},null,"Total"]
[{"$f":"ROW()","v":2088}]
["2023 Capex"]
[{"$f":"ROW()","v":2090},"Life"]
[{"$f":"ROW()","v":2091},null,"Pipeline"]
[{"$f":"ROW()","v":2092},null,"Compression"]
[{"$f":"ROW()","v":2093},null,"Metering"]
[{"$f":"ROW()","v":2094},null,"Other Depreciable"]
[{"$f":"ROW()","v":2095},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2096},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2097},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2100}]
[{"$f":"ROW()","v":2101},"Opening Value"]
[{"$f":"ROW()","v":2102},null,"Pipeline"]
[{"$f":"ROW()","v":2103},null,"Compression"]
[{"$f":"ROW()","v":2104},null,"Metering"]
[{"$f":"ROW()","v":2105},null,"Other Depreciable"]
[{"$f":"ROW()","v":2106},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2107},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2108},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2109},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2110},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2111},null,"Total"]
[{"$f":"ROW()","v":2112},"Capex"]
[{"$f":"ROW()","v":2113},null,"Pipeline"]
[{"$f":"ROW()","v":2114},null,"Compression"]
[{"$f":"ROW()","v":2115},null,"Metering"]
[{"$f":"ROW()","v":2116},null,"Other Depreciable"]
[{"$f":"ROW()","v":2117},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2118},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2119},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2120},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2121},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2122},null,"Total"]
[{"$f":"ROW()","v":2123},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2124},null,"Pipeline"]
[{"$f":"ROW()","v":2125},null,"Compression"]
[{"$f":"ROW()","v":2126},null,"Metering"]
[{"$f":"ROW()","v":2127},null,"Other Depreciable"]
[{"$f":"ROW()","v":2128},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2129},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2130},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2131},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2133},null,"Total"]
[{"$f":"ROW()","v":2134},"Depreciation"]
[{"$f":"ROW()","v":2135},null,"Pipeline"]
[{"$f":"ROW()","v":2136},null,"Compression"]
[{"$f":"ROW()","v":2137},null,"Metering"]
[{"$f":"ROW()","v":2138},null,"Other Depreciable"]
[{"$f":"ROW()","v":2139},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2140},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2141},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Closing Value"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2154},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2155},null,"Total"]
[{"$f":"ROW()","v":2156},"Over Depreciation"]
[{"$f":"ROW()","v":2157},null,"Pipeline"]
[{"$f":"ROW()","v":2158},null,"Compression"]
[{"$f":"ROW()","v":2159},null,"Metering"]
[{"$f":"ROW()","v":2160},null,"Other Depreciable"]
[{"$f":"ROW()","v":2161},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2162},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2163},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2164},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2165},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2166},null,"Total"]
[{"$f":"ROW()","v":2167}]
["2024 Capex"]
[{"$f":"ROW()","v":2169},"Life"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2178},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2179}]
[{"$f":"ROW()","v":2180},"Opening Value"]
[{"$f":"ROW()","v":2181},null,"Pipeline"]
[{"$f":"ROW()","v":2182},null,"Compression"]
[{"$f":"ROW()","v":2183},null,"Metering"]
[{"$f":"ROW()","v":2184},null,"Other Depreciable"]
[{"$f":"ROW()","v":2185},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2186},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2187},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2188},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2189},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2190},null,"Total"]
[{"$f":"ROW()","v":2191},"Capex"]
[{"$f":"ROW()","v":2192},null,"Pipeline"]
[{"$f":"ROW()","v":2193},null,"Compression"]
[{"$f":"ROW()","v":2194},null,"Metering"]
[{"$f":"ROW()","v":2195},null,"Other Depreciable"]
[{"$f":"ROW()","v":2196},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2197},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2198},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2199},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2200},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2201},null,"Total"]
[{"$f":"ROW()","v":2202},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2203},null,"Pipeline"]
[{"$f":"ROW()","v":2204},null,"Compression"]
[{"$f":"ROW()","v":2205},null,"Metering"]
[{"$f":"ROW()","v":2206},null,"Other Depreciable"]
[{"$f":"ROW()","v":2207},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2208},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2209},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2212},null,"Total"]
[{"$f":"ROW()","v":2213},"Depreciation"]
[{"$f":"ROW()","v":2214},null,"Pipeline"]
[{"$f":"ROW()","v":2215},null,"Compression"]
[{"$f":"ROW()","v":2216},null,"Metering"]
[{"$f":"ROW()","v":2217},null,"Other Depreciable"]
[{"$f":"ROW()","v":2218},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2219},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2220},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2221},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2222},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2223},null,"Total"]
[{"$f":"ROW()","v":2224},"Closing Value"]
[{"$f":"ROW()","v":2225},null,"Pipeline"]
[{"$f":"ROW()","v":2226},null,"Compression"]
[{"$f":"ROW()","v":2227},null,"Metering"]
[{"$f":"ROW()","v":2228},null,"Other Depreciable"]
[{"$f":"ROW()","v":2229},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2230},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2231},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2232},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2233},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2234},null,"Total"]
[{"$f":"ROW()","v":2235},"Over Depreciation"]
[{"$f":"ROW()","v":2236},null,"Pipeline"]
[{"$f":"ROW()","v":2237},null,"Compression"]
[{"$f":"ROW()","v":2238},null,"Metering"]
[{"$f":"ROW()","v":2239},null,"Other Depreciable"]
[{"$f":"ROW()","v":2240},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2241},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2242},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2243},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2244},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2245},null,"Total"]
[{"$f":"ROW()","v":2246}]
["2025 Capex"]
[{"$f":"ROW()","v":2248},"Life"]
[{"$f":"ROW()","v":2249},null,"Pipeline"]
[{"$f":"ROW()","v":2250},null,"Compression"]
[{"$f":"ROW()","v":2251},null,"Metering"]
[{"$f":"ROW()","v":2252},null,"Other Depreciable"]
[{"$f":"ROW()","v":2253},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2254},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2255},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2256},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2257},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2258}]
[{"$f":"ROW()","v":2259},"Opening Value"]
[{"$f":"ROW()","v":2260},null,"Pipeline"]
[{"$f":"ROW()","v":2261},null,"Compression"]
[{"$f":"ROW()","v":2262},null,"Metering"]
[{"$f":"ROW()","v":2263},null,"Other Depreciable"]
[{"$f":"ROW()","v":2264},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2265},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2266},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2267},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2268},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2269},null,"Total"]
[{"$f":"ROW()","v":2270},"Capex"]
[{"$f":"ROW()","v":2271},null,"Pipeline"]
[{"$f":"ROW()","v":2272},null,"Compression"]
[{"$f":"ROW()","v":2273},null,"Metering"]
[{"$f":"ROW()","v":2274},null,"Other Depreciable"]
[{"$f":"ROW()","v":2275},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2276},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2277},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280},null,"Total"]
[{"$f":"ROW()","v":2281},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2290},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2291},null,"Total"]
[{"$f":"ROW()","v":2292},"Depreciation"]
[{"$f":"ROW()","v":2293},null,"Pipeline"]
[{"$f":"ROW()","v":2294},null,"Compression"]
[{"$f":"ROW()","v":2295},null,"Metering"]
[{"$f":"ROW()","v":2296},null,"Other Depreciable"]
[{"$f":"ROW()","v":2297},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2298},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2299},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2301},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2302},null,"Total"]
[{"$f":"ROW()","v":2303},"Closing Value"]
[{"$f":"ROW()","v":2304},null,"Pipeline"]
[{"$f":"ROW()","v":2305},null,"Compression"]
[{"$f":"ROW()","v":2306},null,"Metering"]
[{"$f":"ROW()","v":2307},null,"Other Depreciable"]
[{"$f":"ROW()","v":2308},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2309},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2310},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2311},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2312},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2313},null,"Total"]
[{"$f":"ROW()","v":2314},"Over Depreciation"]
[{"$f":"ROW()","v":2315},null,"Pipeline"]
[{"$f":"ROW()","v":2316},null,"Compression"]
[{"$f":"ROW()","v":2317},null,"Metering"]
[{"$f":"ROW()","v":2318},null,"Other Depreciable"]
[{"$f":"ROW()","v":2319},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2320},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2321},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2322},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2323},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2324},null,"Total"]
[{"$f":"ROW()","v":2325}]

{"sheet":"frOther","index":12,"n_rows":2325,"n_cols":29,"rows_kept":2325,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Depreciable"]
["Asset",null,"Other"]
["Ref.",{"$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},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$32& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H32","v":0.59411943042115911},{"$f":"Inputs!I32","v":0.6285888897203723},{"$f":"Inputs!J32","v":0.64821733182131314},{"$f":"Inputs!K32","v":0.66784577392225386},{"$f":"Inputs!L32","v":0.68364427610105993},{"$f":"Inputs!M32","v":0.70135774824093333},{"$f":"Inputs!N32","v":0.72098619034187394},{"$f":"Inputs!O32","v":0.74444457236494954},{"$f":"Inputs!P32","v":0.76646672691722451},{"$f":"Inputs!Q32","v":0.79471253384296858},{"$f":"Inputs!R32","v":0.81146852100230837},{"$f":"Inputs!S32","v":0.83301193306431653},{"$f":"Inputs!T32","v":0.85886402753872626},{"$f":"Inputs!U32","v":0.87779690189328741},{"$f":"Inputs!V32","v":0.90189328743545605},{"$f":"Inputs!W32","v":0.91738382099827875},{"$f":"Inputs!X32","v":0.93287435456110157},{"$f":"Inputs!Y32","v":0.946643717728055},{"$f":"Inputs!Z32","v":0.96471600688468151},{"$f":"Inputs!AA32","v":0.98192771084337338},{"$f":"Inputs!AB32","v":1},{"$f":"Inputs!AC32","v":1.0128999999999999}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$32&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H33","v":1.6831632644822279},{"$f":"Inputs!I33","v":1.5908648981130575},{"$f":"Inputs!J33","v":1.542692475053504},{"$f":"Inputs!K33","v":1.4973516926325767},{"$f":"Inputs!L33","v":1.4627490274666977},{"$f":"Inputs!M33","v":1.4258058779675389},{"$f":"Inputs!N33","v":1.3869891176775861},{"$f":"Inputs!O33","v":1.3432833512684532},{"$f":"Inputs!P33","v":1.3046880769659244},{"$f":"Inputs!Q33","v":1.2583166332665332},{"$f":"Inputs!R33","v":1.2323336939365457},{"$f":"Inputs!S33","v":1.200462994955428},{"$f":"Inputs!T33","v":1.1643286573146294},{"$f":"Inputs!U33","v":1.1392156862745098},{"$f":"Inputs!V33","v":1.1087786259541985},{"$f":"Inputs!W33","v":1.0900562851782365},{"$f":"Inputs!X33","v":1.0719557195571956},{"$f":"Inputs!Y33","v":1.0563636363636364},{"$f":"Inputs!Z33","v":1.0365744870651206},{"$f":"Inputs!AA33","v":1.0184049079754602},{"$f":"Inputs!AB33","v":1},{"$f":"Inputs!AC33","v":0.98726429065060728}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
["All Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP  Assets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":122},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$32,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2001 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2002 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2003 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2004 Capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2005 Capex"]
[{"$f":"ROW()","v":668},"Life"]
[{"$f":"ROW()","v":669},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,O669-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":670},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":671},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":672},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":673},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,O673-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,O674-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":675},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,O677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"Opening Value"]
[{"$f":"ROW()","v":680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848]
[{"$f":"ROW()","v":684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,2.8985803620914647,2.3188642896731717,1.7391482172548787,1.1594321448365856,0.57971607241829282,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,1.6612021257779681,1.4950819132001714,1.3289617006223746,1.1628414880445779,0.99672127546678102,0.83060106288898417,0.66448085031118731,0.49836063773339045,0.3322404251555936,0.1661202125777968,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N680:N688)","v":0},{"$f":"SUM(O680:O688)","v":4.882849931329031},4.1370136463329414,3.3911773613368519,2.6453410763407619,1.8995047913446723,1.1536685063485828,0.98754829377078579,0.82142808119298893,0.65530786861519208,0.48918765603739528,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848]
[{"$f":"ROW()","v":690},"Capex"]
[{"$f":"ROW()","v":691},null,"Pipeline"]
[{"$f":"ROW()","v":692},null,"Compression"]
[{"$f":"ROW()","v":693},null,"Metering"]
[{"$f":"ROW()","v":694},null,"Other Depreciable",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D694&\"-\"&$C$2,Asset_Splits!$A:$F,E694,FALSE)","v":6.6163705213783786E-2},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N694*$F694","v":0.32306744345959848}]
[{"$f":"ROW()","v":695},null,"Computers and Motor Vehicles",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D695&\"-\"&$C$2,Asset_Splits!$A:$F,E695,FALSE)","v":0.5936247074672063},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N694*$F695","v":2.8985803620914647}]
[{"$f":"ROW()","v":696},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D696&\"-\"&$C$2,Asset_Splits!$A:$F,E696,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N694*$F696","v":0}]
[{"$f":"ROW()","v":697},null,"SCADA , ECI And Comms",{"$f":"LEFT(A667,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D697&\"-\"&$C$2,Asset_Splits!$A:$F,E697,FALSE)","v":0.34021158731900986},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N694*$F697","v":1.6612021257779681}]
[{"$f":"ROW()","v":698},null,"Non-Depreciable"]
[{"$f":"ROW()","v":699},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":700},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N691:N699)","v":4.882849931329031}]
[{"$f":"ROW()","v":701},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N700-Asset_NoReclass!N694)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":702},null,"Pipeline"]
[{"$f":"ROW()","v":703},null,"Compression"]
[{"$f":"ROW()","v":704},null,"Metering"]
[{"$f":"ROW()","v":705},null,"Other Depreciable",{"$f":"D694","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D705&\"-\"&$C$2,Asset_Splits!$A:$F,E705,FALSE)","v":1}]
[{"$f":"ROW()","v":706},null,"Computers and Motor Vehicles",{"$f":"D695","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D706&\"-\"&$C$2,Asset_Splits!$A:$F,E706,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O705*$F706","v":0},{"$f":"Asset_NoReclass!P705*$F706","v":0},{"$f":"Asset_NoReclass!Q705*$F706","v":0},{"$f":"Asset_NoReclass!R705*$F706","v":0},{"$f":"Asset_NoReclass!S705*$F706","v":0},{"$f":"Asset_NoReclass!T705*$F706","v":0},{"$f":"Asset_NoReclass!U705*$F706","v":0},{"$f":"Asset_NoReclass!V705*$F706","v":0},{"$f":"Asset_NoReclass!W705*$F706","v":0},{"$f":"Asset_NoReclass!X705*$F706","v":0},{"$f":"Asset_NoReclass!Y705*$F706","v":0},{"$f":"Asset_NoReclass!Z705*$F706","v":0},{"$f":"Asset_NoReclass!AA705*$F706","v":0},{"$f":"Asset_NoReclass!AB705*$F706","v":0},{"$f":"Asset_NoReclass!AC705*$F706","v":0}]
[{"$f":"ROW()","v":707},null,"Cathodic/Corrosion Protection","2005",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D707&\"-\"&$C$2,Asset_Splits!$A:$F,E707,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O705*$F707","v":0},{"$f":"Asset_NoReclass!P705*$F707","v":0},{"$f":"Asset_NoReclass!Q705*$F707","v":0},{"$f":"Asset_NoReclass!R705*$F707","v":0},{"$f":"Asset_NoReclass!S705*$F707","v":0},{"$f":"Asset_NoReclass!T705*$F707","v":0},{"$f":"Asset_NoReclass!U705*$F707","v":0},{"$f":"Asset_NoReclass!V705*$F707","v":0},{"$f":"Asset_NoReclass!W705*$F707","v":0},{"$f":"Asset_NoReclass!X705*$F707","v":0},{"$f":"Asset_NoReclass!Y705*$F707","v":0},{"$f":"Asset_NoReclass!Z705*$F707","v":0},{"$f":"Asset_NoReclass!AA705*$F707","v":0},{"$f":"Asset_NoReclass!AB705*$F707","v":0},{"$f":"Asset_NoReclass!AC705*$F707","v":0}]
[{"$f":"ROW()","v":708},null,"SCADA , ECI And Comms","2005",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D708&\"-\"&$C$2,Asset_Splits!$A:$F,E708,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O705*$F708","v":0},{"$f":"Asset_NoReclass!P705*$F708","v":0},{"$f":"Asset_NoReclass!Q705*$F708","v":0},{"$f":"Asset_NoReclass!R705*$F708","v":0},{"$f":"Asset_NoReclass!S705*$F708","v":0},{"$f":"Asset_NoReclass!T705*$F708","v":0},{"$f":"Asset_NoReclass!U705*$F708","v":0},{"$f":"Asset_NoReclass!V705*$F708","v":0},{"$f":"Asset_NoReclass!W705*$F708","v":0},{"$f":"Asset_NoReclass!X705*$F708","v":0},{"$f":"Asset_NoReclass!Y705*$F708","v":0},{"$f":"Asset_NoReclass!Z705*$F708","v":0},{"$f":"Asset_NoReclass!AA705*$F708","v":0},{"$f":"Asset_NoReclass!AB705*$F708","v":0},{"$f":"Asset_NoReclass!AC705*$F708","v":0}]
[{"$f":"ROW()","v":709},null,"Non-Depreciable"]
[{"$f":"ROW()","v":710},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":711},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O702:O710)","v":0},0,0,0,0,{"$f":"SUM(T702:T710)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},"Depreciation"]
[{"$f":"ROW()","v":713},null,"Pipeline"]
[{"$f":"ROW()","v":714},null,"Compression"]
[{"$f":"ROW()","v":715},null,"Metering"]
[{"$f":"ROW()","v":716},null,"Other Depreciable"]
[{"$f":"ROW()","v":717},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O673=0,0,MIN((O684/O673)*(O684>0),O684))","v":-0.57971607241829293},-0.57971607241829293,-0.57971607241829293,-0.57971607241829282,-0.57971607241829282,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":719},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,-0.1661202125777968,-0.16612021257779683,-0.16612021257779683,-0.16612021257779683,-0.16612021257779683,-0.16612021257779683,-0.16612021257779683,-0.16612021257779683,-0.1661202125777968,-0.1661202125777968,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,"Non-Depreciable"]
[{"$f":"ROW()","v":721},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O713:O721)","v":-0.74583628499608978},-0.74583628499608978,-0.74583628499608978,-0.74583628499608967,-0.74583628499608967,-0.16612021257779683,-0.16612021257779683,-0.16612021257779683,-0.1661202125777968,-0.1661202125777968,0,0,0,0,0]
[{"$f":"ROW()","v":723},"Closing Value"]
[{"$f":"ROW()","v":724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N680+N691+N702+N713","v":0},0,0,0,0,{"$f":"(S680+S691+S702+S713-S735)*(S680+S691+S702+S713-S735>0)","v":0},{"$f":"T680+T691+T702+T713","v":0},0,0,0,0,{"$f":"MAX(Y680+Y691+Y702+Y713,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":725},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S681+S692+S703+S714-S736)*(S681+S692+S703+S714-S736>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y681+Y692+Y703+Y714,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":726},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S682+S693+S704+S715-S737)*(S682+S693+S704+S715-S737>0)","v":0},0,0,0,0,{"$f":"X682+X693+X704+X715","v":0},{"$f":"MAX(Y682+Y693+Y704+Y715,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,{"$f":"(S683+S694+S705+S716-S738)*(S683+S694+S705+S716-S738>0)","v":0.32306744345959848},0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,{"$f":"X683+X694+X705+X716","v":0.32306744345959848},{"$f":"MAX(Y683+Y694+Y705+Y716,0)","v":0.32306744345959848},0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848]
[{"$f":"ROW()","v":728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,2.8985803620914647,2.3188642896731717,1.7391482172548787,1.1594321448365856,0.57971607241829282,{"$f":"(S684+S695+S706+S717-S739)*(S684+S695+S706+S717-S739>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y684+Y695+Y706+Y717,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":729},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,1.6612021257779681,1.4950819132001714,1.3289617006223746,1.1628414880445779,0.99672127546678102,0.83060106288898417,0.66448085031118731,0.49836063773339045,0.3322404251555936,0.1661202125777968,0,0,0,0,0,0]
[{"$f":"ROW()","v":731},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y687+Y698+Y709+Y720,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":732},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S688+S699+S710+S721-S743)*(S688+S699+S710+S721-S743>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y688+Y699+Y710+Y721,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N724:N732)","v":4.882849931329031},{"$f":"SUM(O724:O732)","v":4.1370136463329414},3.3911773613368519,2.6453410763407619,1.8995047913446723,1.1536685063485828,0.98754829377078579,0.82142808119298893,0.65530786861519208,0.48918765603739528,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848,0.32306744345959848]
[{"$f":"ROW()","v":734},"Over Depreciation"]
[{"$f":"ROW()","v":735},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S680+S691+S713)*(S680+S691+S713<0)","v":0}]
[{"$f":"ROW()","v":736},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S681+S692+S714)*(S681+S692+S714<0)","v":0}]
[{"$f":"ROW()","v":737},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S682+S693+S715)*(S682+S693+S715<0)","v":0}]
[{"$f":"ROW()","v":738},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S683+S694+S716)*(S683+S694+S716<0)","v":0}]
[{"$f":"ROW()","v":739},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S684+S695+S717)*(S684+S695+S717<0)","v":0}]
[{"$f":"ROW()","v":740},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":741},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S688+S699+S721)*(S688+S699+S721<0)","v":0}]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S735:S743)","v":0}]
[{"$f":"ROW()","v":745}]
["2006 Capex"]
[{"$f":"ROW()","v":747},"Life"]
[{"$f":"ROW()","v":748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,P748-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,P752-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,P753-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Non-Depreciable"]
[{"$f":"ROW()","v":756},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,P756-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":757}]
[{"$f":"ROW()","v":758},"Opening Value"]
[{"$f":"ROW()","v":759},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976]
[{"$f":"ROW()","v":763},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0.664165887366579,0.5313327098932632,0.3984995324199474,0.2656663549466316,0.1328331774733158,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O759:O767)","v":0},{"$f":"SUM(P759:P767)","v":1.0551464664516688},0.92231328897835296,0.78948011150503716,0.65664693403172136,0.52381375655840556,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976]
[{"$f":"ROW()","v":769},"Capex"]
[{"$f":"ROW()","v":770},null,"Pipeline"]
[{"$f":"ROW()","v":771},null,"Compression"]
[{"$f":"ROW()","v":772},null,"Metering"]
[{"$f":"ROW()","v":773},null,"Other Depreciable",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D773&\"-\"&$C$2,Asset_Splits!$A:$F,E773,FALSE)","v":0.37054626207479102},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F773","v":0.39098057908508976}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D774&\"-\"&$C$2,Asset_Splits!$A:$F,E774,FALSE)","v":0.62945373792520898},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F774","v":0.664165887366579}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D775&\"-\"&$C$2,Asset_Splits!$A:$F,E775,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",{"$f":"LEFT(A746,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D776&\"-\"&$C$2,Asset_Splits!$A:$F,E776,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F776","v":0}]
[{"$f":"ROW()","v":777},null,"Non-Depreciable"]
[{"$f":"ROW()","v":778},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":779},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O778)","v":1.0551464664516688}]
[{"$f":"ROW()","v":780},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O779-Asset_NoReclass!O773)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":781},null,"Pipeline"]
[{"$f":"ROW()","v":782},null,"Compression"]
[{"$f":"ROW()","v":783},null,"Metering"]
[{"$f":"ROW()","v":784},null,"Other Depreciable",{"$f":"D773","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D784&\"-\"&$C$2,Asset_Splits!$A:$F,E784,FALSE)","v":1}]
[{"$f":"ROW()","v":785},null,"Computers and Motor Vehicles",{"$f":"D774","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D785&\"-\"&$C$2,Asset_Splits!$A:$F,E785,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P784*$F785","v":0},{"$f":"Asset_NoReclass!Q784*$F785","v":0},{"$f":"Asset_NoReclass!R784*$F785","v":0},{"$f":"Asset_NoReclass!S784*$F785","v":0},{"$f":"Asset_NoReclass!T784*$F785","v":0},{"$f":"Asset_NoReclass!U784*$F785","v":0},{"$f":"Asset_NoReclass!V784*$F785","v":0},{"$f":"Asset_NoReclass!W784*$F785","v":0},{"$f":"Asset_NoReclass!X784*$F785","v":0},{"$f":"Asset_NoReclass!Y784*$F785","v":0},{"$f":"Asset_NoReclass!Z784*$F785","v":0},{"$f":"Asset_NoReclass!AA784*$F785","v":0},{"$f":"Asset_NoReclass!AB784*$F785","v":0},{"$f":"Asset_NoReclass!AC784*$F785","v":0}]
[{"$f":"ROW()","v":786},null,"Cathodic/Corrosion Protection","2006",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D786&\"-\"&$C$2,Asset_Splits!$A:$F,E786,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P784*$F786","v":0},{"$f":"Asset_NoReclass!Q784*$F786","v":0},{"$f":"Asset_NoReclass!R784*$F786","v":0},{"$f":"Asset_NoReclass!S784*$F786","v":0},{"$f":"Asset_NoReclass!T784*$F786","v":0},{"$f":"Asset_NoReclass!U784*$F786","v":0},{"$f":"Asset_NoReclass!V784*$F786","v":0},{"$f":"Asset_NoReclass!W784*$F786","v":0},{"$f":"Asset_NoReclass!X784*$F786","v":0},{"$f":"Asset_NoReclass!Y784*$F786","v":0},{"$f":"Asset_NoReclass!Z784*$F786","v":0},{"$f":"Asset_NoReclass!AA784*$F786","v":0},{"$f":"Asset_NoReclass!AB784*$F786","v":0},{"$f":"Asset_NoReclass!AC784*$F786","v":0}]
[{"$f":"ROW()","v":787},null,"SCADA , ECI And Comms","2006",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D787&\"-\"&$C$2,Asset_Splits!$A:$F,E787,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P784*$F787","v":0},{"$f":"Asset_NoReclass!Q784*$F787","v":0},{"$f":"Asset_NoReclass!R784*$F787","v":0},{"$f":"Asset_NoReclass!S784*$F787","v":0},{"$f":"Asset_NoReclass!T784*$F787","v":0},{"$f":"Asset_NoReclass!U784*$F787","v":0},{"$f":"Asset_NoReclass!V784*$F787","v":0},{"$f":"Asset_NoReclass!W784*$F787","v":0},{"$f":"Asset_NoReclass!X784*$F787","v":0},{"$f":"Asset_NoReclass!Y784*$F787","v":0},{"$f":"Asset_NoReclass!Z784*$F787","v":0},{"$f":"Asset_NoReclass!AA784*$F787","v":0},{"$f":"Asset_NoReclass!AB784*$F787","v":0},{"$f":"Asset_NoReclass!AC784*$F787","v":0}]
[{"$f":"ROW()","v":788},null,"Non-Depreciable"]
[{"$f":"ROW()","v":789},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":790},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P781:P789)","v":0},0,0,0,0,0,{"$f":"SUM(V781:V789)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},"Depreciation"]
[{"$f":"ROW()","v":792},null,"Pipeline"]
[{"$f":"ROW()","v":793},null,"Compression"]
[{"$f":"ROW()","v":794},null,"Metering"]
[{"$f":"ROW()","v":795},null,"Other Depreciable"]
[{"$f":"ROW()","v":796},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P752=0,0,MIN((P763/P752)*(P763>0),P763))","v":-0.1328331774733158},-0.1328331774733158,-0.1328331774733158,-0.1328331774733158,-0.1328331774733158,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P753=0,0,MIN((P764/P753)*(P764>0),P764))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P754=0,0,MIN((P765/P754)*(P765>0),P765))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":799},null,"Non-Depreciable"]
[{"$f":"ROW()","v":800},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":801},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P792:P800)","v":-0.1328331774733158},-0.1328331774733158,-0.1328331774733158,-0.1328331774733158,-0.1328331774733158,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},"Closing Value"]
[{"$f":"ROW()","v":803},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O759+O770+O781+O792","v":0},0,0,0,{"$f":"(S759+S770+S781+S792-S814)*(S759+S770+S781+S792-S814>0)","v":0},{"$f":"T759+T770+T781+T792","v":0},0,0,0,0,{"$f":"MAX(Y759+Y770+Y781+Y792,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":804},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S760+S771+S782+S793-S815)*(S760+S771+S782+S793-S815>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y760+Y771+Y782+Y793,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":805},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S761+S772+S783+S794-S816)*(S761+S772+S783+S794-S816>0)","v":0},0,0,0,0,{"$f":"X761+X772+X783+X794","v":0},{"$f":"MAX(Y761+Y772+Y783+Y794,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":806},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,{"$f":"(S762+S773+S784+S795-S817)*(S762+S773+S784+S795-S817>0)","v":0.39098057908508976},0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,{"$f":"X762+X773+X784+X795","v":0.39098057908508976},{"$f":"MAX(Y762+Y773+Y784+Y795,0)","v":0.39098057908508976},0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976]
[{"$f":"ROW()","v":807},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0.664165887366579,0.5313327098932632,0.3984995324199474,0.2656663549466316,{"$f":"(S763+S774+S785+S796-S818)*(S763+S774+S785+S796-S818>0)","v":0.1328331774733158},0,0,0,0,0,{"$f":"MAX(Y763+Y774+Y785+Y796,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":808},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":809},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y766+Y777+Y788+Y799,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S767+S778+S789+S800-S822)*(S767+S778+S789+S800-S822>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y767+Y778+Y789+Y800,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O803:O811)","v":1.0551464664516688},{"$f":"SUM(P803:P811)","v":0.92231328897835296},0.78948011150503716,0.65664693403172136,0.52381375655840556,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976,0.39098057908508976]
[{"$f":"ROW()","v":813},"Over Depreciation"]
[{"$f":"ROW()","v":814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S759+S770+S792)*(S759+S770+S792<0)","v":0}]
[{"$f":"ROW()","v":815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S760+S771+S793)*(S760+S771+S793<0)","v":0}]
[{"$f":"ROW()","v":816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S761+S772+S794)*(S761+S772+S794<0)","v":0}]
[{"$f":"ROW()","v":817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S762+S773+S795)*(S762+S773+S795<0)","v":0}]
[{"$f":"ROW()","v":818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S763+S774+S796)*(S763+S774+S796<0)","v":0}]
[{"$f":"ROW()","v":819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":821},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S766+S777+S799)*(S766+S777+S799<0)","v":0}]
[{"$f":"ROW()","v":822},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S767+S778+S800)*(S767+S778+S800<0)","v":0}]
[{"$f":"ROW()","v":823},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S814:S822)","v":0}]
[{"$f":"ROW()","v":824}]
["2007 Capex"]
[{"$f":"ROW()","v":826},"Life"]
[{"$f":"ROW()","v":827},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Q827-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":828},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":829},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":830},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":831},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Q831-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Q832-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":833},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":835},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Q835-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":836}]
[{"$f":"ROW()","v":837},"Opening Value"]
[{"$f":"ROW()","v":838},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":839},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":841},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102]
[{"$f":"ROW()","v":842},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0.65233365316586955,0.52186692253269562,0.39140019189952169,0.26093346126634775,0.13046673063317388,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":844},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,1.7183662170141909,1.5465295953127718,1.3746929736113527,1.2028563519099336,1.0310197302085145,0.85918310850709534,0.68734648680567623,0.51550986510425711,0.34367324340283811,0.17183662170141906,0,0,0]
[{"$f":"ROW()","v":845},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":846},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P838:P846)","v":0},{"$f":"SUM(Q838:Q846)","v":2.8044110259624313},2.5021076736278385,2.1998043212932457,1.8975009689586524,1.5951976166240593,1.2928942642894663,1.1210576425880472,0.94922102088662808,0.77738439918520919,0.60554777748379007,0.43371115578237102,0.43371115578237102,0.43371115578237102]
[{"$f":"ROW()","v":848},"Capex"]
[{"$f":"ROW()","v":849},null,"Pipeline"]
[{"$f":"ROW()","v":850},null,"Compression"]
[{"$f":"ROW()","v":851},null,"Metering"]
[{"$f":"ROW()","v":852},null,"Other Depreciable",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D852&\"-\"&$C$2,Asset_Splits!$A:$F,E852,FALSE)","v":0.15465320588430076},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P852*$F852","v":0.43371115578237102}]
[{"$f":"ROW()","v":853},null,"Computers and Motor Vehicles",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D853&\"-\"&$C$2,Asset_Splits!$A:$F,E853,FALSE)","v":0.23260985894248457},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P852*$F853","v":0.65233365316586955}]
[{"$f":"ROW()","v":854},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D854&\"-\"&$C$2,Asset_Splits!$A:$F,E854,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P852*$F854","v":0}]
[{"$f":"ROW()","v":855},null,"SCADA , ECI And Comms",{"$f":"LEFT(A825,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D855&\"-\"&$C$2,Asset_Splits!$A:$F,E855,FALSE)","v":0.6127369351732147},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P852*$F855","v":1.7183662170141909}]
[{"$f":"ROW()","v":856},null,"Non-Depreciable"]
[{"$f":"ROW()","v":857},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":858},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P849:P857)","v":2.8044110259624313}]
[{"$f":"ROW()","v":859},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P858-Asset_NoReclass!P852)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":860},null,"Pipeline"]
[{"$f":"ROW()","v":861},null,"Compression"]
[{"$f":"ROW()","v":862},null,"Metering"]
[{"$f":"ROW()","v":863},null,"Other Depreciable",{"$f":"D852","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D863&\"-\"&$C$2,Asset_Splits!$A:$F,E863,FALSE)","v":1}]
[{"$f":"ROW()","v":864},null,"Computers and Motor Vehicles",{"$f":"D853","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D864&\"-\"&$C$2,Asset_Splits!$A:$F,E864,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q863*$F864","v":0},{"$f":"Asset_NoReclass!R863*$F864","v":0},{"$f":"Asset_NoReclass!S863*$F864","v":0},{"$f":"Asset_NoReclass!T863*$F864","v":0},{"$f":"Asset_NoReclass!U863*$F864","v":0},{"$f":"Asset_NoReclass!V863*$F864","v":0},{"$f":"Asset_NoReclass!W863*$F864","v":0},{"$f":"Asset_NoReclass!X863*$F864","v":0},{"$f":"Asset_NoReclass!Y863*$F864","v":0},{"$f":"Asset_NoReclass!Z863*$F864","v":0},{"$f":"Asset_NoReclass!AA863*$F864","v":0},{"$f":"Asset_NoReclass!AB863*$F864","v":0},{"$f":"Asset_NoReclass!AC863*$F864","v":0}]
[{"$f":"ROW()","v":865},null,"Cathodic/Corrosion Protection","2007",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D865&\"-\"&$C$2,Asset_Splits!$A:$F,E865,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q863*$F865","v":0},{"$f":"Asset_NoReclass!R863*$F865","v":0},{"$f":"Asset_NoReclass!S863*$F865","v":0},{"$f":"Asset_NoReclass!T863*$F865","v":0},{"$f":"Asset_NoReclass!U863*$F865","v":0},{"$f":"Asset_NoReclass!V863*$F865","v":0},{"$f":"Asset_NoReclass!W863*$F865","v":0},{"$f":"Asset_NoReclass!X863*$F865","v":0},{"$f":"Asset_NoReclass!Y863*$F865","v":0},{"$f":"Asset_NoReclass!Z863*$F865","v":0},{"$f":"Asset_NoReclass!AA863*$F865","v":0},{"$f":"Asset_NoReclass!AB863*$F865","v":0},{"$f":"Asset_NoReclass!AC863*$F865","v":0}]
[{"$f":"ROW()","v":866},null,"SCADA , ECI And Comms","2007",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D866&\"-\"&$C$2,Asset_Splits!$A:$F,E866,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q863*$F866","v":0},{"$f":"Asset_NoReclass!R863*$F866","v":0},{"$f":"Asset_NoReclass!S863*$F866","v":0},{"$f":"Asset_NoReclass!T863*$F866","v":0},{"$f":"Asset_NoReclass!U863*$F866","v":0},{"$f":"Asset_NoReclass!V863*$F866","v":0},{"$f":"Asset_NoReclass!W863*$F866","v":0},{"$f":"Asset_NoReclass!X863*$F866","v":0},{"$f":"Asset_NoReclass!Y863*$F866","v":0},{"$f":"Asset_NoReclass!Z863*$F866","v":0},{"$f":"Asset_NoReclass!AA863*$F866","v":0},{"$f":"Asset_NoReclass!AB863*$F866","v":0},{"$f":"Asset_NoReclass!AC863*$F866","v":0}]
[{"$f":"ROW()","v":867},null,"Non-Depreciable"]
[{"$f":"ROW()","v":868},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":869},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q860:Q868)","v":0},0,0,0,0,0,{"$f":"SUM(W860:W868)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":870},"Depreciation"]
[{"$f":"ROW()","v":871},null,"Pipeline"]
[{"$f":"ROW()","v":872},null,"Compression"]
[{"$f":"ROW()","v":873},null,"Metering"]
[{"$f":"ROW()","v":874},null,"Other Depreciable"]
[{"$f":"ROW()","v":875},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q831=0,0,MIN((Q842/Q831)*(Q842>0),Q842))","v":-0.13046673063317391},-0.13046673063317391,-0.13046673063317391,-0.13046673063317388,-0.13046673063317388,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q832=0,0,MIN((Q843/Q832)*(Q843>0),Q843))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q833=0,0,MIN((Q844/Q833)*(Q844>0),Q844))","v":-0.17183662170141908},-0.17183662170141908,-0.17183662170141908,-0.17183662170141908,-0.17183662170141908,-0.17183662170141906,-0.17183662170141906,-0.17183662170141903,-0.17183662170141906,-0.17183662170141906,0,0,0]
[{"$f":"ROW()","v":878},null,"Non-Depreciable"]
[{"$f":"ROW()","v":879},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":880},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q871:Q879)","v":-0.30230335233459299},-0.30230335233459299,-0.30230335233459299,-0.30230335233459293,-0.30230335233459293,-0.17183662170141906,-0.17183662170141906,-0.17183662170141903,-0.17183662170141906,-0.17183662170141906,0,0,0]
[{"$f":"ROW()","v":881},"Closing Value"]
[{"$f":"ROW()","v":882},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P838+P849+P860+P871","v":0},0,0,{"$f":"(S838+S849+S860+S871-S893)*(S838+S849+S860+S871-S893>0)","v":0},{"$f":"T838+T849+T860+T871","v":0},0,0,0,0,{"$f":"MAX(Y838+Y849+Y860+Y871,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":883},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S839+S850+S861+S872-S894)*(S839+S850+S861+S872-S894>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y839+Y850+Y861+Y872,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":884},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S840+S851+S862+S873-S895)*(S840+S851+S862+S873-S895>0)","v":0},0,0,0,0,{"$f":"X840+X851+X862+X873","v":0},{"$f":"MAX(Y840+Y851+Y862+Y873,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0.43371115578237102,0.43371115578237102,0.43371115578237102,{"$f":"(S841+S852+S863+S874-S896)*(S841+S852+S863+S874-S896>0)","v":0.43371115578237102},0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102,{"$f":"X841+X852+X863+X874","v":0.43371115578237102},{"$f":"MAX(Y841+Y852+Y863+Y874,0)","v":0.43371115578237102},0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102]
[{"$f":"ROW()","v":886},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0.65233365316586955,0.52186692253269562,0.39140019189952169,{"$f":"(S842+S853+S864+S875-S897)*(S842+S853+S864+S875-S897>0)","v":0.26093346126634775},0.13046673063317388,0,0,0,0,{"$f":"MAX(Y842+Y853+Y864+Y875,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":887},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":888},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,1.7183662170141909,1.5465295953127718,1.3746929736113527,1.2028563519099336,1.0310197302085145,0.85918310850709534,0.68734648680567623,0.51550986510425711,0.34367324340283811,0.17183662170141906,0,0,0,0]
[{"$f":"ROW()","v":889},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"MAX(Y845+Y856+Y867+Y878,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S846+S857+S868+S879-S901)*(S846+S857+S868+S879-S901>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y846+Y857+Y868+Y879,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P882:P890)","v":2.8044110259624313},{"$f":"SUM(Q882:Q890)","v":2.5021076736278385},2.1998043212932457,1.8975009689586524,1.5951976166240593,1.2928942642894663,1.1210576425880472,0.94922102088662808,0.77738439918520919,0.60554777748379007,0.43371115578237102,0.43371115578237102,0.43371115578237102,0.43371115578237102]
[{"$f":"ROW()","v":892},"Over Depreciation"]
[{"$f":"ROW()","v":893},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S838+S849+S871)*(S838+S849+S871<0)","v":0}]
[{"$f":"ROW()","v":894},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S839+S850+S872)*(S839+S850+S872<0)","v":0}]
[{"$f":"ROW()","v":895},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S840+S851+S873)*(S840+S851+S873<0)","v":0}]
[{"$f":"ROW()","v":896},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S841+S852+S874)*(S841+S852+S874<0)","v":0}]
[{"$f":"ROW()","v":897},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S842+S853+S875)*(S842+S853+S875<0)","v":0}]
[{"$f":"ROW()","v":898},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":899},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":900},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S845+S856+S878)*(S845+S856+S878<0)","v":0}]
[{"$f":"ROW()","v":901},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S846+S857+S879)*(S846+S857+S879<0)","v":0}]
[{"$f":"ROW()","v":902},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S893:S901)","v":0}]
[{"$f":"ROW()","v":903}]
["2008 Capex"]
[{"$f":"ROW()","v":905},"Life"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,R906-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,R910-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,R911-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":913},null,"Non-Depreciable"]
[{"$f":"ROW()","v":914},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,R914-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":915}]
[{"$f":"ROW()","v":916},"Opening Value"]
[{"$f":"ROW()","v":917},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P961","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":918},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":919},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508]
[{"$f":"ROW()","v":921},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3727891935911822,3.4982313548729458,2.6236735161547093,1.7491156774364729,0.87455783871823645,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.43825986777354708,0.39443388099619237,0.35060789421883765,0.30678190744148293,0.26295592066412821,0.21912993388677351,0.17530394710941882,0.1314779603320641,8.7651973554709411E-2,4.3825986777354706E-2,0,0]
[{"$f":"ROW()","v":924},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q917:Q925)","v":0},{"$f":"SUM(R917:R925)","v":7.088316517118237},6.1699326916226465,5.2515488661270551,4.3331650406314637,3.4147812151358727,2.4963973896402814,2.4525714028629269,2.4087454160855719,2.3649194293082174,2.3210934425308625,2.277267455753508,2.277267455753508]
[{"$f":"ROW()","v":927},"Capex"]
[{"$f":"ROW()","v":928},null,"Pipeline"]
[{"$f":"ROW()","v":929},null,"Compression"]
[{"$f":"ROW()","v":930},null,"Metering"]
[{"$f":"ROW()","v":931},null,"Other Depreciable",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D931&\"-\"&$C$2,Asset_Splits!$A:$F,E931,FALSE)","v":0.32127056547967658},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F931","v":2.277267455753508}]
[{"$f":"ROW()","v":932},null,"Computers and Motor Vehicles",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D932&\"-\"&$C$2,Asset_Splits!$A:$F,E932,FALSE)","v":0.61690095003953693},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F932","v":4.3727891935911822}]
[{"$f":"ROW()","v":933},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D933&\"-\"&$C$2,Asset_Splits!$A:$F,E933,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F933","v":0}]
[{"$f":"ROW()","v":934},null,"SCADA , ECI And Comms",{"$f":"LEFT(A904,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D934&\"-\"&$C$2,Asset_Splits!$A:$F,E934,FALSE)","v":6.1828484480786428E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F934","v":0.43825986777354708}]
[{"$f":"ROW()","v":935},null,"Non-Depreciable"]
[{"$f":"ROW()","v":936},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q928:Q936)","v":7.088316517118237}]
[{"$f":"ROW()","v":938},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q937-Asset_NoReclass!Q931)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":939},null,"Pipeline"]
[{"$f":"ROW()","v":940},null,"Compression"]
[{"$f":"ROW()","v":941},null,"Metering"]
[{"$f":"ROW()","v":942},null,"Other Depreciable",{"$f":"D931","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D942&\"-\"&$C$2,Asset_Splits!$A:$F,E942,FALSE)","v":1}]
[{"$f":"ROW()","v":943},null,"Computers and Motor Vehicles",{"$f":"D932","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D943&\"-\"&$C$2,Asset_Splits!$A:$F,E943,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R942*$F943","v":0},{"$f":"Asset_NoReclass!S942*$F943","v":0},{"$f":"Asset_NoReclass!T942*$F943","v":0},{"$f":"Asset_NoReclass!U942*$F943","v":0},{"$f":"Asset_NoReclass!V942*$F943","v":0},{"$f":"Asset_NoReclass!W942*$F943","v":0},{"$f":"Asset_NoReclass!X942*$F943","v":0},{"$f":"Asset_NoReclass!Y942*$F943","v":0},{"$f":"Asset_NoReclass!Z942*$F943","v":0},{"$f":"Asset_NoReclass!AA942*$F943","v":0},{"$f":"Asset_NoReclass!AB942*$F943","v":0},{"$f":"Asset_NoReclass!AC942*$F943","v":0}]
[{"$f":"ROW()","v":944},null,"Cathodic/Corrosion Protection","2008",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D944&\"-\"&$C$2,Asset_Splits!$A:$F,E944,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R942*$F944","v":0},{"$f":"Asset_NoReclass!S942*$F944","v":0},{"$f":"Asset_NoReclass!T942*$F944","v":0},{"$f":"Asset_NoReclass!U942*$F944","v":0},{"$f":"Asset_NoReclass!V942*$F944","v":0},{"$f":"Asset_NoReclass!W942*$F944","v":0},{"$f":"Asset_NoReclass!X942*$F944","v":0},{"$f":"Asset_NoReclass!Y942*$F944","v":0},{"$f":"Asset_NoReclass!Z942*$F944","v":0},{"$f":"Asset_NoReclass!AA942*$F944","v":0},{"$f":"Asset_NoReclass!AB942*$F944","v":0},{"$f":"Asset_NoReclass!AC942*$F944","v":0}]
[{"$f":"ROW()","v":945},null,"SCADA , ECI And Comms","2008",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D945&\"-\"&$C$2,Asset_Splits!$A:$F,E945,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R942*$F945","v":0},{"$f":"Asset_NoReclass!S942*$F945","v":0},{"$f":"Asset_NoReclass!T942*$F945","v":0},{"$f":"Asset_NoReclass!U942*$F945","v":0},{"$f":"Asset_NoReclass!V942*$F945","v":0},{"$f":"Asset_NoReclass!W942*$F945","v":0},{"$f":"Asset_NoReclass!X942*$F945","v":0},{"$f":"Asset_NoReclass!Y942*$F945","v":0},{"$f":"Asset_NoReclass!Z942*$F945","v":0},{"$f":"Asset_NoReclass!AA942*$F945","v":0},{"$f":"Asset_NoReclass!AB942*$F945","v":0},{"$f":"Asset_NoReclass!AC942*$F945","v":0}]
[{"$f":"ROW()","v":946},null,"Non-Depreciable"]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R939:R947)","v":0},0,0,0,0,0,{"$f":"SUM(X939:X947)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":949},"Depreciation"]
[{"$f":"ROW()","v":950},null,"Pipeline"]
[{"$f":"ROW()","v":951},null,"Compression"]
[{"$f":"ROW()","v":952},null,"Metering"]
[{"$f":"ROW()","v":953},null,"Other Depreciable"]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R910=0,0,MIN((R921/R910)*(R921>0),R921))","v":-0.87455783871823645},-0.87455783871823645,-0.87455783871823645,-0.87455783871823645,-0.87455783871823645,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R911=0,0,MIN((R922/R911)*(R922>0),R922))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R912=0,0,MIN((R923/R912)*(R923>0),R923))","v":-4.3825986777354706E-2},-4.3825986777354706E-2,-4.3825986777354706E-2,-4.3825986777354706E-2,-4.3825986777354699E-2,-4.3825986777354706E-2,-4.3825986777354706E-2,-4.3825986777354699E-2,-4.3825986777354706E-2,-4.3825986777354706E-2,0,0]
[{"$f":"ROW()","v":957},null,"Non-Depreciable"]
[{"$f":"ROW()","v":958},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":959},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R950:R958)","v":-0.91838382549559117},-0.91838382549559117,-0.91838382549559117,-0.91838382549559117,-0.91838382549559117,-4.3825986777354706E-2,-4.3825986777354706E-2,-4.3825986777354699E-2,-4.3825986777354706E-2,-4.3825986777354706E-2,0,0]
[{"$f":"ROW()","v":960},"Closing Value"]
[{"$f":"ROW()","v":961},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q917+Q928+Q939+Q950","v":0},0,{"$f":"(S917+S928+S939+S950-S972)*(S917+S928+S939+S950-S972>0)","v":0},{"$f":"T917+T928+T939+T950","v":0},0,0,0,0,{"$f":"MAX(Y917+Y928+Y939+Y950,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S918+S929+S940+S951-S973)*(S918+S929+S940+S951-S973>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y918+Y929+Y940+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":963},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S919+S930+S941+S952-S974)*(S919+S930+S941+S952-S974>0)","v":0},0,0,0,0,{"$f":"X919+X930+X941+X952","v":0},{"$f":"MAX(Y919+Y930+Y941+Y952,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,2.277267455753508,2.277267455753508,{"$f":"(S920+S931+S942+S953-S975)*(S920+S931+S942+S953-S975>0)","v":2.277267455753508},2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508,{"$f":"X920+X931+X942+X953","v":2.277267455753508},{"$f":"MAX(Y920+Y931+Y942+Y953,0)","v":2.277267455753508},2.277267455753508,2.277267455753508,2.277267455753508,2.277267455753508]
[{"$f":"ROW()","v":965},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,4.3727891935911822,3.4982313548729458,{"$f":"(S921+S932+S943+S954-S976)*(S921+S932+S943+S954-S976>0)","v":2.6236735161547093},1.7491156774364729,0.87455783871823645,0,0,0,{"$f":"MAX(Y921+Y932+Y943+Y954,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":966},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":967},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0.43825986777354708,0.39443388099619237,0.35060789421883765,0.30678190744148293,0.26295592066412821,0.21912993388677351,0.17530394710941882,0.1314779603320641,8.7651973554709411E-2,4.3825986777354706E-2,0,0,0]
[{"$f":"ROW()","v":968},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q924+Q935+Q946+Q957","v":0},{"$f":"R924+R935+R946+R957","v":0},0,0,0,0,0,0,{"$f":"MAX(Y924+Y935+Y946+Y957,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":969},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q925+Q936+Q947+Q958","v":0},{"$f":"R925+R936+R947+R958","v":0},{"$f":"(S925+S936+S947+S958-S980)*(S925+S936+S947+S958-S980>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y925+Y936+Y947+Y958,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":970},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q961:Q969)","v":7.088316517118237},{"$f":"SUM(R961:R969)","v":6.1699326916226465},5.2515488661270551,4.3331650406314637,3.4147812151358727,2.4963973896402814,2.4525714028629269,2.4087454160855719,2.3649194293082174,2.3210934425308625,2.277267455753508,2.277267455753508,2.277267455753508]
[{"$f":"ROW()","v":971},"Over Depreciation"]
[{"$f":"ROW()","v":972},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S917+S928+S950)*(S917+S928+S950<0)","v":0}]
[{"$f":"ROW()","v":973},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S918+S929+S951)*(S918+S929+S951<0)","v":0}]
[{"$f":"ROW()","v":974},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S919+S930+S952)*(S919+S930+S952<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S920+S931+S953)*(S920+S931+S953<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S921+S932+S954)*(S921+S932+S954<0)","v":0}]
[{"$f":"ROW()","v":977},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":978},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":979},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S924+S935+S957)*(S924+S935+S957<0)","v":0}]
[{"$f":"ROW()","v":980},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S925+S936+S958)*(S925+S936+S958<0)","v":0}]
[{"$f":"ROW()","v":981},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S972:S980)","v":0}]
[{"$f":"ROW()","v":982}]
["2009 Capex"]
[{"$f":"ROW()","v":984},"Life"]
[{"$f":"ROW()","v":985},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,S985-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":986},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":987},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":988},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":989},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,S989-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,S990-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":991},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":992},null,"Non-Depreciable"]
[{"$f":"ROW()","v":993},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,S993-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":994}]
[{"$f":"ROW()","v":995},"Opening Value"]
[{"$f":"ROW()","v":996},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1040","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039]
[{"$f":"ROW()","v":1000},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8841277429904095E-2,7.1073021943923273E-2,5.3304766457942451E-2,3.553651097196163E-2,1.7768255485980815E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.9409685443382366E-2,7.1468716899044132E-2,6.3527748354705899E-2,5.5586779810367665E-2,4.7645811266029431E-2,3.970484272169119E-2,3.1763874177352949E-2,2.3822905633014712E-2,1.5881937088676475E-2,7.9409685443382373E-3,0]
[{"$f":"ROW()","v":1003},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R996:R1004)","v":0},{"$f":"SUM(S996:S1004)","v":0.67075011034032683},0.64504088631000778,0.61933166227968872,0.59362243824936967,0.56791321421905061,0.54220399018873155,0.53426302164439332,0.52632205310005509,0.51838108455571685,0.51044011601137862,0.50249914746704039]
[{"$f":"ROW()","v":1006},"Capex"]
[{"$f":"ROW()","v":1007},null,"Pipeline"]
[{"$f":"ROW()","v":1008},null,"Compression"]
[{"$f":"ROW()","v":1009},null,"Metering"]
[{"$f":"ROW()","v":1010},null,"Other Depreciable",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1010&\"-\"&$C$2,Asset_Splits!$A:$F,E1010,FALSE)","v":0.74915999225416618},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1010*$F1010","v":0.50249914746704039}]
[{"$f":"ROW()","v":1011},null,"Computers and Motor Vehicles",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1011&\"-\"&$C$2,Asset_Splits!$A:$F,E1011,FALSE)","v":0.13245063408909108},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1010*$F1011","v":8.8841277429904095E-2}]
[{"$f":"ROW()","v":1012},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1012&\"-\"&$C$2,Asset_Splits!$A:$F,E1012,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1010*$F1012","v":0}]
[{"$f":"ROW()","v":1013},null,"SCADA , ECI And Comms",{"$f":"LEFT(A983,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1013&\"-\"&$C$2,Asset_Splits!$A:$F,E1013,FALSE)","v":0.11838937365674272},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1010*$F1013","v":7.9409685443382366E-2}]
[{"$f":"ROW()","v":1014},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1015},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1016},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1007:R1015)","v":0.67075011034032683}]
[{"$f":"ROW()","v":1017},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1016-Asset_NoReclass!R1010)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1018},null,"Pipeline"]
[{"$f":"ROW()","v":1019},null,"Compression"]
[{"$f":"ROW()","v":1020},null,"Metering"]
[{"$f":"ROW()","v":1021},null,"Other Depreciable",{"$f":"D1010","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1021&\"-\"&$C$2,Asset_Splits!$A:$F,E1021,FALSE)","v":1}]
[{"$f":"ROW()","v":1022},null,"Computers and Motor Vehicles",{"$f":"D1011","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$C$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1021*$F1022","v":0},{"$f":"Asset_NoReclass!T1021*$F1022","v":0},{"$f":"Asset_NoReclass!U1021*$F1022","v":0},{"$f":"Asset_NoReclass!V1021*$F1022","v":0},{"$f":"Asset_NoReclass!W1021*$F1022","v":0},{"$f":"Asset_NoReclass!X1021*$F1022","v":0},{"$f":"Asset_NoReclass!Y1021*$F1022","v":0},{"$f":"Asset_NoReclass!Z1021*$F1022","v":0},{"$f":"Asset_NoReclass!AA1021*$F1022","v":0},{"$f":"Asset_NoReclass!AB1021*$F1022","v":0},{"$f":"Asset_NoReclass!AC1021*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Cathodic/Corrosion Protection","2009",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1023&\"-\"&$C$2,Asset_Splits!$A:$F,E1023,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1021*$F1023","v":0},{"$f":"Asset_NoReclass!T1021*$F1023","v":0},{"$f":"Asset_NoReclass!U1021*$F1023","v":0},{"$f":"Asset_NoReclass!V1021*$F1023","v":0},{"$f":"Asset_NoReclass!W1021*$F1023","v":0},{"$f":"Asset_NoReclass!X1021*$F1023","v":0},{"$f":"Asset_NoReclass!Y1021*$F1023","v":0},{"$f":"Asset_NoReclass!Z1021*$F1023","v":0},{"$f":"Asset_NoReclass!AA1021*$F1023","v":0},{"$f":"Asset_NoReclass!AB1021*$F1023","v":0},{"$f":"Asset_NoReclass!AC1021*$F1023","v":0}]
[{"$f":"ROW()","v":1024},null,"SCADA , ECI And Comms","2009",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1024&\"-\"&$C$2,Asset_Splits!$A:$F,E1024,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1021*$F1024","v":0},{"$f":"Asset_NoReclass!T1021*$F1024","v":0},{"$f":"Asset_NoReclass!U1021*$F1024","v":0},{"$f":"Asset_NoReclass!V1021*$F1024","v":0},{"$f":"Asset_NoReclass!W1021*$F1024","v":0},{"$f":"Asset_NoReclass!X1021*$F1024","v":0},{"$f":"Asset_NoReclass!Y1021*$F1024","v":0},{"$f":"Asset_NoReclass!Z1021*$F1024","v":0},{"$f":"Asset_NoReclass!AA1021*$F1024","v":0},{"$f":"Asset_NoReclass!AB1021*$F1024","v":0},{"$f":"Asset_NoReclass!AC1021*$F1024","v":0}]
[{"$f":"ROW()","v":1025},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1026},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1027},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1018:S1026)","v":0},0,0,0,0,0,{"$f":"SUM(Y1018:Y1026)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1028},"Depreciation"]
[{"$f":"ROW()","v":1029},null,"Pipeline"]
[{"$f":"ROW()","v":1030},null,"Compression"]
[{"$f":"ROW()","v":1031},null,"Metering"]
[{"$f":"ROW()","v":1032},null,"Other Depreciable"]
[{"$f":"ROW()","v":1033},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S989=0,0,MIN((S1000/S989)*(S1000>0),S1000))","v":-1.7768255485980818E-2},-1.7768255485980818E-2,-1.7768255485980818E-2,-1.7768255485980815E-2,-1.7768255485980815E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1034},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S990=0,0,MIN((S1001/S990)*(S1001>0),S1001))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1035},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S991=0,0,MIN((S1002/S991)*(S1002>0),S1002))","v":-7.9409685443382373E-3},-7.9409685443382373E-3,-7.9409685443382373E-3,-7.9409685443382373E-3,-7.9409685443382391E-3,-7.9409685443382373E-3,-7.9409685443382373E-3,-7.9409685443382373E-3,-7.9409685443382373E-3,-7.9409685443382373E-3,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1029:S1037)","v":-2.5709224030319056E-2},-2.5709224030319056E-2,-2.5709224030319056E-2,-2.5709224030319052E-2,-2.5709224030319056E-2,-7.9409685443382373E-3,-7.9409685443382373E-3,-7.9409685443382373E-3,-7.9409685443382373E-3,-7.9409685443382373E-3,0]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R996+R1007+R1018+R1029)","v":0},{"$f":"(S996+S1007+S1018+S1029-S1051)*(S996+S1007+S1018+S1029-S1051>0)","v":0},{"$f":"T996+T1007+T1018+T1029","v":0},0,0,0,0,{"$f":"MAX(Y996+Y1007+Y1018+Y1029,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R997+R1008+R1019+R1030)","v":0},{"$f":"(S997+S1008+S1019+S1030-S1052)*(S997+S1008+S1019+S1030-S1052>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y997+Y1008+Y1019+Y1030,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R998+R1009+R1020+R1031)","v":0},{"$f":"(S998+S1009+S1020+S1031-S1053)*(S998+S1009+S1020+S1031-S1053>0)","v":0},0,0,0,0,{"$f":"X998+X1009+X1020+X1031","v":0},{"$f":"MAX(Y998+Y1009+Y1020+Y1031,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R999+R1010+R1021+R1032)","v":0.50249914746704039},{"$f":"(S999+S1010+S1021+S1032-S1054)*(S999+S1010+S1021+S1032-S1054>0)","v":0.50249914746704039},0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039,{"$f":"X999+X1010+X1021+X1032","v":0.50249914746704039},{"$f":"MAX(Y999+Y1010+Y1021+Y1032,0)","v":0.50249914746704039},0.50249914746704039,0.50249914746704039,0.50249914746704039,0.50249914746704039]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1000+R1011+R1022+R1033)","v":8.8841277429904095E-2},{"$f":"(S1000+S1011+S1022+S1033-S1055)*(S1000+S1011+S1022+S1033-S1055>0)","v":7.1073021943923273E-2},5.3304766457942451E-2,3.553651097196163E-2,1.7768255485980815E-2,0,0,{"$f":"MAX(Y1000+Y1011+Y1022+Y1033,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9409685443382366E-2,7.1468716899044132E-2,6.3527748354705899E-2,5.5586779810367665E-2,4.7645811266029431E-2,3.970484272169119E-2,3.1763874177352949E-2,2.3822905633014712E-2,1.5881937088676475E-2,7.9409685443382373E-3,0,0]
[{"$f":"ROW()","v":1047},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1003+R1014+R1025+R1036)","v":0},0,0,0,0,0,0,{"$f":"MAX(Y1003+Y1014+Y1025+Y1036,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1004+R1015+R1026+R1037)","v":0},{"$f":"(S1004+S1015+S1026+S1037-S1059)*(S1004+S1015+S1026+S1037-S1059>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1004+Y1015+Y1026+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1040:R1048)","v":0.67075011034032683},{"$f":"SUM(S1040:S1048)","v":0.64504088631000778},0.61933166227968872,0.59362243824936967,0.56791321421905061,0.54220399018873155,0.53426302164439332,0.52632205310005509,0.51838108455571685,0.51044011601137862,0.50249914746704039,0.50249914746704039]
[{"$f":"ROW()","v":1050},"Over Depreciation"]
[{"$f":"ROW()","v":1051},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S996+S1007+S1029)*(S996+S1007+S1029<0)","v":0}]
[{"$f":"ROW()","v":1052},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S997+S1008+S1030)*(S997+S1008+S1030<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S998+S1009+S1031)*(S998+S1009+S1031<0)","v":0}]
[{"$f":"ROW()","v":1054},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S999+S1010+S1032)*(S999+S1010+S1032<0)","v":0}]
[{"$f":"ROW()","v":1055},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1011+S1033)*(S1000+S1011+S1033<0)","v":0}]
[{"$f":"ROW()","v":1056},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1003+S1014+S1036)*(S1003+S1014+S1036<0)","v":0}]
[{"$f":"ROW()","v":1059},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1004+S1015+S1037)*(S1004+S1015+S1037<0)","v":0}]
[{"$f":"ROW()","v":1060},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1051:S1059)","v":0}]
[{"$f":"ROW()","v":1061}]
["2010 Capex"]
[{"$f":"ROW()","v":1063},"Life"]
[{"$f":"ROW()","v":1064},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,T1064-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1065},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1066},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1067},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1068},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,T1068-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,T1069-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1070},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1071},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1072},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,T1072-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1073}]
[{"$f":"ROW()","v":1074},"Opening Value"]
[{"$f":"ROW()","v":1075},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1119","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1076},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1078},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,70.976686423332495,70.976686423332495,70.976686423332495,70.976686423332495,70.976686423332495,70.976686423332495,70.976686423332495,70.976686423332495,70.976686423332495,70.976686423332495]
[{"$f":"ROW()","v":1079},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14.525083855030198,13.072575469527179,11.620067084024159,10.164591729003117,8.709257638511378,7.1997151724352149,5.7597721379481719,4.3198291034611289,2.8798860689740859,1.439943034487043]
[{"$f":"ROW()","v":1082},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1075:S1083)","v":0},{"$f":"SUM(T1075:T1083)","v":85.501770278362699},84.049261892859676,82.596753507356652,81.141278152335616,79.68594406184387,78.176401595767715,76.736458561280671,75.296515526793627,73.856572492306583,72.416629457819539]
[{"$f":"ROW()","v":1085},"Capex"]
[{"$f":"ROW()","v":1086},null,"Pipeline"]
[{"$f":"ROW()","v":1087},null,"Compression"]
[{"$f":"ROW()","v":1088},null,"Metering"]
[{"$f":"ROW()","v":1089},null,"Other Depreciable",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1089&\"-\"&$C$2,Asset_Splits!$A:$F,E1089,FALSE)","v":0.83011949568129639},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1089*$F1089","v":70.976686423332495}]
[{"$f":"ROW()","v":1090},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1090&\"-\"&$C$2,Asset_Splits!$A:$F,E1090,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1089*$F1090","v":0}]
[{"$f":"ROW()","v":1091},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1091&\"-\"&$C$2,Asset_Splits!$A:$F,E1091,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1089*$F1091","v":0}]
[{"$f":"ROW()","v":1092},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1062,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1092&\"-\"&$C$2,Asset_Splits!$A:$F,E1092,FALSE)","v":0.16988050431870361},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1089*$F1092","v":14.525083855030198}]
[{"$f":"ROW()","v":1093},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1094},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1095},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1086:S1094)","v":85.501770278362699}]
[{"$f":"ROW()","v":1096},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1095-Asset_NoReclass!S1089)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1097},null,"Pipeline"]
[{"$f":"ROW()","v":1098},null,"Compression"]
[{"$f":"ROW()","v":1099},null,"Metering"]
[{"$f":"ROW()","v":1100},null,"Other Depreciable",{"$f":"D1089","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1100&\"-\"&$C$2,Asset_Splits!$A:$F,E1100,FALSE)","v":0.83011949568129639}]
[{"$f":"ROW()","v":1101},null,"Computers and Motor Vehicles",{"$f":"D1090","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1101&\"-\"&$C$2,Asset_Splits!$A:$F,E1101,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1100*$F1101","v":0},{"$f":"Asset_NoReclass!U1100*$F1101","v":0},{"$f":"Asset_NoReclass!V1100*$F1101","v":0},{"$f":"Asset_NoReclass!W1100*$F1101","v":0},{"$f":"Asset_NoReclass!X1100*$F1101","v":0},{"$f":"Asset_NoReclass!Y1100*$F1101","v":0},{"$f":"Asset_NoReclass!Z1100*$F1101","v":0},{"$f":"Asset_NoReclass!AA1100*$F1101","v":0},{"$f":"Asset_NoReclass!AB1100*$F1101","v":0},{"$f":"Asset_NoReclass!AC1100*$F1101","v":0}]
[{"$f":"ROW()","v":1102},null,"Cathodic/Corrosion Protection","2010",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1102&\"-\"&$C$2,Asset_Splits!$A:$F,E1102,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1100*$F1102","v":0},{"$f":"Asset_NoReclass!U1100*$F1102","v":0},{"$f":"Asset_NoReclass!V1100*$F1102","v":0},{"$f":"Asset_NoReclass!W1100*$F1102","v":0},{"$f":"Asset_NoReclass!X1100*$F1102","v":0},{"$f":"Asset_NoReclass!Y1100*$F1102","v":0},{"$f":"Asset_NoReclass!Z1100*$F1102","v":0},{"$f":"Asset_NoReclass!AA1100*$F1102","v":0},{"$f":"Asset_NoReclass!AB1100*$F1102","v":0},{"$f":"Asset_NoReclass!AC1100*$F1102","v":0}]
[{"$f":"ROW()","v":1103},null,"SCADA , ECI And Comms","2010",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1103&\"-\"&$C$2,Asset_Splits!$A:$F,E1103,FALSE)","v":0.16988050431870361},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1100*$F1103","v":0},{"$f":"Asset_NoReclass!U1100*$F1103","v":0},{"$f":"Asset_NoReclass!V1100*$F1103","v":-2.9669695180219416E-3},{"$f":"Asset_NoReclass!W1100*$F1103","v":-3.2495577770096972E-3},{"$f":"Asset_NoReclass!X1100*$F1103","v":-5.7999526324266019E-2},{"$f":"Asset_NoReclass!Y1100*$F1103","v":0},{"$f":"Asset_NoReclass!Z1100*$F1103","v":0},{"$f":"Asset_NoReclass!AA1100*$F1103","v":0},{"$f":"Asset_NoReclass!AB1100*$F1103","v":0},{"$f":"Asset_NoReclass!AC1100*$F1103","v":0}]
[{"$f":"ROW()","v":1104},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1105},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1106},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1097:T1105)","v":0},0,-2.9669695180219416E-3,-3.2495577770096972E-3,-5.7999526324266019E-2,0,{"$f":"SUM(Z1097:Z1105)","v":0},0,0,0]
[{"$f":"ROW()","v":1107},"Depreciation"]
[{"$f":"ROW()","v":1108},null,"Pipeline"]
[{"$f":"ROW()","v":1109},null,"Compression"]
[{"$f":"ROW()","v":1110},null,"Metering"]
[{"$f":"ROW()","v":1111},null,"Other Depreciable"]
[{"$f":"ROW()","v":1112},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1068=0,0,MIN((T1079/T1068)*(T1079>0),T1079))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1069=0,0,MIN((T1080/T1069)*(T1080>0),T1080))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1114},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1070=0,0,MIN((T1081/T1070)*(T1081>0),T1081))","v":-1.4525083855030199},-1.4525083855030199,-1.4525083855030199,-1.4520845327147309,-1.4515429397518964,-1.439943034487043,-1.439943034487043,-1.439943034487043,-1.439943034487043,-1.439943034487043]
[{"$f":"ROW()","v":1115},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1116},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1117},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1108:T1116)","v":-1.4525083855030199},-1.4525083855030199,-1.4525083855030199,-1.4520845327147309,-1.4515429397518964,-1.439943034487043,-1.439943034487043,-1.439943034487043,-1.439943034487043,-1.439943034487043]
[{"$f":"ROW()","v":1118},"Closing Value"]
[{"$f":"ROW()","v":1119},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1075+S1086+S1097+S1108)","v":0},{"$f":"T1075+T1086+T1097+T1108","v":0},0,0,0,0,{"$f":"MAX(Y1075+Y1086+Y1097+Y1108,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1120},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1076+S1087+S1098+S1109)","v":0},0,0,0,0,0,{"$f":"MAX(Y1076+Y1087+Y1098+Y1109,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1077+S1088+S1099+S1110)","v":0},0,0,0,0,{"$f":"X1077+X1088+X1099+X1110","v":0},{"$f":"MAX(Y1077+Y1088+Y1099+Y1110,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1078+S1089+S1100+S1111)","v":70.976686423332495},70.976686423332495,70.976686423332495,70.976686423332495,70.976686423332495,{"$f":"X1078+X1089+X1100+X1111","v":70.976686423332495},{"$f":"MAX(Y1078+Y1089+Y1100+Y1111,0)","v":70.976686423332495},70.976686423332495,70.976686423332495,70.976686423332495,70.976686423332495]
[{"$f":"ROW()","v":1123},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1079+S1090+S1101+S1112)","v":0},0,0,0,0,0,{"$f":"MAX(Y1079+Y1090+Y1101+Y1112,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.525083855030198,13.072575469527179,11.620067084024159,10.164591729003117,8.709257638511378,7.1997151724352149,5.7597721379481719,4.3198291034611289,2.8798860689740859,1.439943034487043,0]
[{"$f":"ROW()","v":1126},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1082+S1093+S1104+S1115)","v":0},0,0,0,0,0,{"$f":"MAX(Y1082+Y1093+Y1104+Y1115,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1083+S1094+S1105+S1116)","v":0},0,0,0,0,0,{"$f":"MAX(Y1083+Y1094+Y1105+Y1116,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1119:S1127)","v":85.501770278362699},{"$f":"SUM(T1119:T1127)","v":84.049261892859676},82.596753507356652,81.141278152335616,79.68594406184387,78.176401595767715,76.736458561280671,75.296515526793627,73.856572492306583,72.416629457819539,70.976686423332495]
[{"$f":"ROW()","v":1129},"Over Depreciation"]
[{"$f":"ROW()","v":1130},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1075+S1086+S1108)*(S1075+S1086+S1108<0)","v":0}]
[{"$f":"ROW()","v":1131},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1076+S1087+S1109)*(S1076+S1087+S1109<0)","v":0}]
[{"$f":"ROW()","v":1132},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1077+S1088+S1110)*(S1077+S1088+S1110<0)","v":0}]
[{"$f":"ROW()","v":1133},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1089+S1111)*(S1078+S1089+S1111<0)","v":0}]
[{"$f":"ROW()","v":1134},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1079+S1090+S1112)*(S1079+S1090+S1112<0)","v":0}]
[{"$f":"ROW()","v":1135},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1136},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1137},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1138},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1083+S1094+S1116)*(S1083+S1094+S1116<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1130:S1138)","v":0}]
[{"$f":"ROW()","v":1140}]
["2011 Capex"]
[{"$f":"ROW()","v":1142},"Life"]
[{"$f":"ROW()","v":1143},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,U1143-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1144},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1145},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1146},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1147},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,U1147-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1148},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,U1148-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1149},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,U1151-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1152}]
[{"$f":"ROW()","v":1153},"Opening Value"]
[{"$f":"ROW()","v":1154},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},{"$f":"T1198","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1155},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1199","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1200","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1201","v":0},27.934249407847098,27.934249407847098,27.934249407847098,27.934249407847098,27.934249407847098,27.934249407847098,27.934249407847098,27.934249407847098,27.934249407847098]
[{"$f":"ROW()","v":1158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1202","v":0},7.1357561144033754,5.7086048915227003,4.2784521994131488,2.8418059812801211,1.4209029906400605,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,24.803204155136918,22.322883739623226,19.832130504818121,17.316632892064874,14.842828193198464,12.369023494332053,9.8952187954656416,7.4214140965992312,4.9476093977328208]
[{"$f":"ROW()","v":1161},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1154:T1162)","v":0},{"$f":"SUM(U1154:U1162)","v":59.873209677387393},55.965738038993024,52.044832112078367,48.092688281192096,44.197980591685621,40.303272902179152,37.829468203312743,35.355663504446326,32.881858805579917]
[{"$f":"ROW()","v":1164},"Capex"]
[{"$f":"ROW()","v":1165},null,"Pipeline"]
[{"$f":"ROW()","v":1166},null,"Compression"]
[{"$f":"ROW()","v":1167},null,"Metering"]
[{"$f":"ROW()","v":1168},null,"Other Depreciable",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1168&\"-\"&$C$2,Asset_Splits!$A:$F,E1168,FALSE)","v":0.46655673811984},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1168*$F1168","v":27.934249407847098}]
[{"$f":"ROW()","v":1169},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1169&\"-\"&$C$2,Asset_Splits!$A:$F,E1169,FALSE)","v":0.11918111878171736},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1168*$F1169","v":7.1357561144033754}]
[{"$f":"ROW()","v":1170},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1170&\"-\"&$C$2,Asset_Splits!$A:$F,E1170,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1168*$F1170","v":0}]
[{"$f":"ROW()","v":1171},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1141,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1171&\"-\"&$C$2,Asset_Splits!$A:$F,E1171,FALSE)","v":0.41426214309844267},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1168*$F1171","v":24.803204155136918}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1165:T1173)","v":59.873209677387393}]
[{"$f":"ROW()","v":1175},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1174-Asset_NoReclass!T1168)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1176},null,"Pipeline"]
[{"$f":"ROW()","v":1177},null,"Compression"]
[{"$f":"ROW()","v":1178},null,"Metering"]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",{"$f":"D1168","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1179&\"-\"&$C$2,Asset_Splits!$A:$F,E1179,FALSE)","v":0.46655673811984}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"D1169","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1180&\"-\"&$C$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0.11918111878171736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1179*$F1180","v":0},{"$f":"Asset_NoReclass!V1179*$F1180","v":-3.0014692288760163E-3},{"$f":"Asset_NoReclass!W1179*$F1180","v":-1.0495484995311553E-2},{"$f":"Asset_NoReclass!X1179*$F1180","v":0},{"$f":"Asset_NoReclass!Y1179*$F1180","v":0},{"$f":"Asset_NoReclass!Z1179*$F1180","v":0},{"$f":"Asset_NoReclass!AA1179*$F1180","v":0},{"$f":"Asset_NoReclass!AB1179*$F1180","v":0},{"$f":"Asset_NoReclass!AC1179*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection","2011",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1181&\"-\"&$C$2,Asset_Splits!$A:$F,E1181,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1179*$F1181","v":0},{"$f":"Asset_NoReclass!V1179*$F1181","v":0},{"$f":"Asset_NoReclass!W1179*$F1181","v":0},{"$f":"Asset_NoReclass!X1179*$F1181","v":0},{"$f":"Asset_NoReclass!Y1179*$F1181","v":0},{"$f":"Asset_NoReclass!Z1179*$F1181","v":0},{"$f":"Asset_NoReclass!AA1179*$F1181","v":0},{"$f":"Asset_NoReclass!AB1179*$F1181","v":0},{"$f":"Asset_NoReclass!AC1179*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms","2011",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1182&\"-\"&$C$2,Asset_Splits!$A:$F,E1182,FALSE)","v":0.41426214309844267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1179*$F1182","v":0},{"$f":"Asset_NoReclass!V1179*$F1182","v":-1.0432819291414036E-2},{"$f":"Asset_NoReclass!W1179*$F1182","v":-3.6481299650983699E-2},{"$f":"Asset_NoReclass!X1179*$F1182","v":0},{"$f":"Asset_NoReclass!Y1179*$F1182","v":0},{"$f":"Asset_NoReclass!Z1179*$F1182","v":0},{"$f":"Asset_NoReclass!AA1179*$F1182","v":0},{"$f":"Asset_NoReclass!AB1179*$F1182","v":0},{"$f":"Asset_NoReclass!AC1179*$F1182","v":0}]
[{"$f":"ROW()","v":1183},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1184},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1185},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1176:U1184)","v":0},-1.3434288520290053E-2,-4.6976784646295254E-2,0,0,0,{"$f":"SUM(AA1176:AA1184)","v":0},0,0]
[{"$f":"ROW()","v":1186},"Depreciation"]
[{"$f":"ROW()","v":1187},null,"Pipeline"]
[{"$f":"ROW()","v":1188},null,"Compression"]
[{"$f":"ROW()","v":1189},null,"Metering"]
[{"$f":"ROW()","v":1190},null,"Other Depreciable"]
[{"$f":"ROW()","v":1191},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1147=0,0,MIN((U1158/U1147)*(U1158>0),U1158))","v":-1.4271512228806751},-1.4271512228806751,-1.4261507331377163,-1.4209029906400605,-1.4209029906400605,0,0,0,0]
[{"$f":"ROW()","v":1192},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1148=0,0,MIN((U1159/U1148)*(U1159>0),U1159))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1193},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1149=0,0,MIN((U1160/U1149)*(U1160>0),U1160))","v":-2.4803204155136918},-2.4803204155136918,-2.4790163131022651,-2.4738046988664104,-2.4738046988664109,-2.4738046988664104,-2.4738046988664104,-2.4738046988664104,-2.4738046988664104]
[{"$f":"ROW()","v":1194},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1195},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1196},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1187:U1195)","v":-3.9074716383943668},-3.9074716383943668,-3.9051670462399812,-3.8947076895064709,-3.8947076895064714,-2.4738046988664104,-2.4738046988664104,-2.4738046988664104,-2.4738046988664104]
[{"$f":"ROW()","v":1197},"Closing Value"]
[{"$f":"ROW()","v":1198},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1154+T1165+T1176+T1187","v":0},0,0,0,0,{"$f":"MAX(Y1154+Y1165+Y1176+Y1187,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1155+Y1166+Y1177+Y1188,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1200},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X1156+X1167+X1178+X1189","v":0},{"$f":"MAX(Y1156+Y1167+Y1178+Y1189,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1201},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.934249407847098,27.934249407847098,27.934249407847098,27.934249407847098,{"$f":"X1157+X1168+X1179+X1190","v":27.934249407847098},{"$f":"MAX(Y1157+Y1168+Y1179+Y1190,0)","v":27.934249407847098},27.934249407847098,27.934249407847098,27.934249407847098,27.934249407847098]
[{"$f":"ROW()","v":1202},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1357561144033754,5.7086048915227003,4.2784521994131488,2.8418059812801211,1.4209029906400605,{"$f":"MAX(Y1158+Y1169+Y1180+Y1191,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1204},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.803204155136918,22.322883739623226,19.832130504818121,17.316632892064874,14.842828193198464,12.369023494332053,9.8952187954656416,7.4214140965992312,4.9476093977328208,2.4738046988664104]
[{"$f":"ROW()","v":1205},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1161+Y1172+Y1183+Y1194,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1162+Y1173+Y1184+Y1195,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1198:T1206)","v":59.873209677387393},{"$f":"SUM(U1198:U1206)","v":55.965738038993024},52.044832112078367,48.092688281192096,44.197980591685621,40.303272902179152,37.829468203312743,35.355663504446326,32.881858805579917,30.408054106713507]
[{"$f":"ROW()","v":1208},"Over Depreciation"]
[{"$f":"ROW()","v":1209},null,"Pipeline"]
[{"$f":"ROW()","v":1210},null,"Compression"]
[{"$f":"ROW()","v":1211},null,"Metering"]
[{"$f":"ROW()","v":1212},null,"Other Depreciable"]
[{"$f":"ROW()","v":1213},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1214},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1215},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1218},null,"Total"]
[{"$f":"ROW()","v":1219}]
["2012 Capex"]
[{"$f":"ROW()","v":1221},"Life"]
[{"$f":"ROW()","v":1222},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,V1222-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1223},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1224},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1225},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1226},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,V1226-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1227},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,V1227-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1228},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1229},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1230},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,V1230-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1231}]
[{"$f":"ROW()","v":1232},"Opening Value"]
[{"$f":"ROW()","v":1233},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1277","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1234},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1235},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1236},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2475602224068636,2.2475602224068636,2.2475602224068636,2.2475602224068636,2.2475602224068636,2.2475602224068636,2.2475602224068636,2.2475602224068636]
[{"$f":"ROW()","v":1237},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0655854085910388,1.6524683268728311,1.2358414469868013,0.82389429799120095,0.41194714899560048,0,0,0]
[{"$f":"ROW()","v":1238},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.7869218562474861E-2,0,6.4346559273037072E-5,5.9396823944341911E-5,5.4447088615646751E-5,4.9497353286951591E-5,4.454761795825643E-5,3.959788262956127E-5]
[{"$f":"ROW()","v":1239},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6237332513298255,2.361359926196843,2.0945284101219266,1.8327123588566858,1.5708963075914451,1.3090802563262043,1.0472642050609635,0.78544815379572264]
[{"$f":"ROW()","v":1240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1233:U1241)","v":0},{"$f":"SUM(V1233:V1241)","v":6.8990096637652538},6.2613884754765374,5.5779944260748646,4.9042262760786945,4.2304581260825245,3.5566899760863544,3.2948689750857856,3.0330479740852159]
[{"$f":"ROW()","v":1243},"Capex"]
[{"$f":"ROW()","v":1244},null,"Pipeline"]
[{"$f":"ROW()","v":1245},null,"Compression"]
[{"$f":"ROW()","v":1246},null,"Metering"]
[{"$f":"ROW()","v":1247},null,"Other Depreciable",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1247&\"-\"&$C$2,Asset_Splits!$A:$F,E1247,FALSE)","v":0.32578012380696086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1247*$F1247","v":2.2475602224068636}]
[{"$f":"ROW()","v":1248},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1248&\"-\"&$C$2,Asset_Splits!$A:$F,E1248,FALSE)","v":0.29940317658052246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1247*$F1248","v":2.0655854085910388}]
[{"$f":"ROW()","v":1249},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1249&\"-\"&$C$2,Asset_Splits!$A:$F,E1249,FALSE)","v":-5.489080376473496E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1247*$F1249","v":-3.7869218562474861E-2}]
[{"$f":"ROW()","v":1250},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1220,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1250&\"-\"&$C$2,Asset_Splits!$A:$F,E1250,FALSE)","v":0.38030577998899018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1247*$F1250","v":2.6237332513298255}]
[{"$f":"ROW()","v":1251},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1252},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1253},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1244:U1252)","v":6.8990096637652538}]
[{"$f":"ROW()","v":1254},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1253-Asset_NoReclass!U1247)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1255},null,"Pipeline"]
[{"$f":"ROW()","v":1256},null,"Compression"]
[{"$f":"ROW()","v":1257},null,"Metering"]
[{"$f":"ROW()","v":1258},null,"Other Depreciable",{"$f":"D1247","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1258&\"-\"&$C$2,Asset_Splits!$A:$F,E1258,FALSE)","v":0.32578012380696086}]
[{"$f":"ROW()","v":1259},null,"Computers and Motor Vehicles",{"$f":"D1248","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1259&\"-\"&$C$2,Asset_Splits!$A:$F,E1259,FALSE)","v":0.29940317658052246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1258*$F1259","v":0},{"$f":"Asset_NoReclass!W1258*$F1259","v":-3.509798167821964E-3},{"$f":"Asset_NoReclass!X1258*$F1259","v":0},{"$f":"Asset_NoReclass!Y1258*$F1259","v":0},{"$f":"Asset_NoReclass!Z1258*$F1259","v":0},{"$f":"Asset_NoReclass!AA1258*$F1259","v":0},{"$f":"Asset_NoReclass!AB1258*$F1259","v":0},{"$f":"Asset_NoReclass!AC1258*$F1259","v":0}]
[{"$f":"ROW()","v":1260},null,"Cathodic/Corrosion Protection","2012",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1260&\"-\"&$C$2,Asset_Splits!$A:$F,E1260,FALSE)","v":-5.489080376473496E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1258*$F1260","v":0},{"$f":"Asset_NoReclass!W1258*$F1260","v":6.4346559273037072E-5},{"$f":"Asset_NoReclass!X1258*$F1260","v":0},{"$f":"Asset_NoReclass!Y1258*$F1260","v":0},{"$f":"Asset_NoReclass!Z1258*$F1260","v":0},{"$f":"Asset_NoReclass!AA1258*$F1260","v":0},{"$f":"Asset_NoReclass!AB1258*$F1260","v":0},{"$f":"Asset_NoReclass!AC1258*$F1260","v":0}]
[{"$f":"ROW()","v":1261},null,"SCADA , ECI And Comms","2012",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1261&\"-\"&$C$2,Asset_Splits!$A:$F,E1261,FALSE)","v":0.38030577998899018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1258*$F1261","v":0},{"$f":"Asset_NoReclass!W1258*$F1261","v":-4.4581909419336976E-3},{"$f":"Asset_NoReclass!X1258*$F1261","v":0},{"$f":"Asset_NoReclass!Y1258*$F1261","v":0},{"$f":"Asset_NoReclass!Z1258*$F1261","v":0},{"$f":"Asset_NoReclass!AA1258*$F1261","v":0},{"$f":"Asset_NoReclass!AB1258*$F1261","v":0},{"$f":"Asset_NoReclass!AC1258*$F1261","v":0}]
[{"$f":"ROW()","v":1262},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1263},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1264},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1255:V1263)","v":0},-7.9036425504826237E-3,0,0,0,0,{"$f":"SUM(AB1255:AB1263)","v":0},0]
[{"$f":"ROW()","v":1265},"Depreciation"]
[{"$f":"ROW()","v":1266},null,"Pipeline"]
[{"$f":"ROW()","v":1267},null,"Compression"]
[{"$f":"ROW()","v":1268},null,"Metering"]
[{"$f":"ROW()","v":1269},null,"Other Depreciable"]
[{"$f":"ROW()","v":1270},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1226=0,0,MIN((V1237/V1226)*(V1237>0),V1237))","v":-0.41311708171820777},-0.41311708171820777,-0.41194714899560042,-0.41194714899560048,-0.41194714899560048,0,0,0]
[{"$f":"ROW()","v":1271},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1227=0,0,MIN((V1238/V1227)*(V1238>0),V1238))","v":3.7869218562474861E-2},0,-4.9497353286951596E-6,-4.9497353286951596E-6,-4.9497353286951596E-6,-4.9497353286951587E-6,-4.9497353286951587E-6,-4.9497353286951587E-6]
[{"$f":"ROW()","v":1272},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1228=0,0,MIN((V1239/V1228)*(V1239>0),V1239))","v":-0.26237332513298256},-0.26237332513298256,-0.26181605126524082,-0.26181605126524082,-0.26181605126524082,-0.26181605126524088,-0.26181605126524088,-0.26181605126524088]
[{"$f":"ROW()","v":1273},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1274},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1275},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1266:V1274)","v":-0.6376211882887155},-0.67549040685119033,-0.67376814999616996,-0.67376814999617007,-0.67376814999617007,-0.2618210010005696,-0.2618210010005696,-0.2618210010005696]
[{"$f":"ROW()","v":1276},"Closing Value"]
[{"$f":"ROW()","v":1277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1233+U1244+U1255+U1266","v":0},0,0,0,{"$f":"MAX(Y1233+Y1244+Y1255+Y1266,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1234+Y1245+Y1256+Y1267,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X1235+X1246+X1257+X1268","v":0},{"$f":"MAX(Y1235+Y1246+Y1257+Y1268,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2475602224068636,2.2475602224068636,2.2475602224068636,{"$f":"X1236+X1247+X1258+X1269","v":2.2475602224068636},{"$f":"MAX(Y1236+Y1247+Y1258+Y1269,0)","v":2.2475602224068636},2.2475602224068636,2.2475602224068636,2.2475602224068636,2.2475602224068636]
[{"$f":"ROW()","v":1281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0655854085910388,1.6524683268728311,1.2358414469868013,0.82389429799120095,{"$f":"MAX(Y1237+Y1248+Y1259+Y1270,0)","v":0.41194714899560048},0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.7869218562474861E-2,0,6.4346559273037072E-5,5.9396823944341911E-5,5.4447088615646751E-5,4.9497353286951591E-5,4.454761795825643E-5,3.959788262956127E-5,3.4648147300866109E-5]
[{"$f":"ROW()","v":1283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6237332513298255,2.361359926196843,2.0945284101219266,1.8327123588566858,1.5708963075914451,1.3090802563262043,1.0472642050609635,0.78544815379572264,0.52363210253048176]
[{"$f":"ROW()","v":1284},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1240+Y1251+Y1262+Y1273,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1241+Y1252+Y1263+Y1274,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1277:U1285)","v":6.8990096637652538},{"$f":"SUM(V1277:V1285)","v":6.2613884754765374},5.5779944260748646,4.9042262760786945,4.2304581260825245,3.5566899760863544,3.2948689750857856,3.0330479740852159,2.7712269730846462]
[{"$f":"ROW()","v":1287},"Over Depreciation"]
[{"$f":"ROW()","v":1288},null,"Pipeline"]
[{"$f":"ROW()","v":1289},null,"Compression"]
[{"$f":"ROW()","v":1290},null,"Metering"]
[{"$f":"ROW()","v":1291},null,"Other Depreciable"]
[{"$f":"ROW()","v":1292},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1293},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1294},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1295},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1296},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1297},null,"Total"]
[{"$f":"ROW()","v":1298}]
["2013 Capex"]
[{"$f":"ROW()","v":1300},"Life"]
[{"$f":"ROW()","v":1301},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,W1301-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1302},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1303},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1304},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1305},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,W1305-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1306},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,W1306-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1307},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1308},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1309},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,W1309-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1310}]
[{"$f":"ROW()","v":1311},"Opening Value"]
[{"$f":"ROW()","v":1312},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1356","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1314},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1315},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5255599798875572,6.5255599798875572,6.5255599798875572,6.5255599798875572,6.5255599798875572,6.5255599798875572,6.5255599798875572]
[{"$f":"ROW()","v":1316},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7424304272221649,1.393944341777732,1.045458256333299,0.69697217088886609,0.34848608544443305,0,0]
[{"$f":"ROW()","v":1317},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.15298351369447991,0.14278461278151458,0.13258571186854926,0.12238681095558393,0.1121879100426186,0.10198900912965328,9.1790108216687955E-2]
[{"$f":"ROW()","v":1318},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.986594859126936,1.7879353732142425,1.5892758873015489,1.3906164013888553,1.1919569154761618,0.99329742956346811,0.79463794365077445]
[{"$f":"ROW()","v":1319},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1320},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1312:V1320)","v":0},{"$f":"SUM(W1312:W1320)","v":10.407568779931136},9.8502243076610458,9.2928798353909556,8.7355353631208637,8.1781908908507717,7.6208464185806788,7.4119880317550191]
[{"$f":"ROW()","v":1322},"Capex"]
[{"$f":"ROW()","v":1323},null,"Pipeline"]
[{"$f":"ROW()","v":1324},null,"Compression"]
[{"$f":"ROW()","v":1325},null,"Metering"]
[{"$f":"ROW()","v":1326},null,"Other Depreciable",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1326&\"-\"&$C$2,Asset_Splits!$A:$F,E1326,FALSE)","v":0.62700137927224286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1326*$F1326","v":6.5255599798875572}]
[{"$f":"ROW()","v":1327},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1327&\"-\"&$C$2,Asset_Splits!$A:$F,E1327,FALSE)","v":0.16741954476266202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1326*$F1327","v":1.7424304272221649}]
[{"$f":"ROW()","v":1328},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1328&\"-\"&$C$2,Asset_Splits!$A:$F,E1328,FALSE)","v":1.4699255602276418E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1326*$F1328","v":0.15298351369447991}]
[{"$f":"ROW()","v":1329},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1299,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1329&\"-\"&$C$2,Asset_Splits!$A:$F,E1329,FALSE)","v":0.19087982036281873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1326*$F1329","v":1.986594859126936}]
[{"$f":"ROW()","v":1330},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1331},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1332},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1323:V1331)","v":10.407568779931136}]
[{"$f":"ROW()","v":1333},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1332-Asset_NoReclass!V1326)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1334},null,"Pipeline"]
[{"$f":"ROW()","v":1335},null,"Compression"]
[{"$f":"ROW()","v":1336},null,"Metering"]
[{"$f":"ROW()","v":1337},null,"Other Depreciable",{"$f":"D1326","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1337&\"-\"&$C$2,Asset_Splits!$A:$F,E1337,FALSE)","v":0.62700137927224286}]
[{"$f":"ROW()","v":1338},null,"Computers and Motor Vehicles",{"$f":"D1327","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1338&\"-\"&$C$2,Asset_Splits!$A:$F,E1338,FALSE)","v":0.16741954476266202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1337*$F1338","v":0},{"$f":"Asset_NoReclass!X1337*$F1338","v":0},{"$f":"Asset_NoReclass!Y1337*$F1338","v":0},{"$f":"Asset_NoReclass!Z1337*$F1338","v":0},{"$f":"Asset_NoReclass!AA1337*$F1338","v":0},{"$f":"Asset_NoReclass!AB1337*$F1338","v":0},{"$f":"Asset_NoReclass!AC1337*$F1338","v":0}]
[{"$f":"ROW()","v":1339},null,"Cathodic/Corrosion Protection","2013",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1339&\"-\"&$C$2,Asset_Splits!$A:$F,E1339,FALSE)","v":1.4699255602276418E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1337*$F1339","v":0},{"$f":"Asset_NoReclass!X1337*$F1339","v":0},{"$f":"Asset_NoReclass!Y1337*$F1339","v":0},{"$f":"Asset_NoReclass!Z1337*$F1339","v":0},{"$f":"Asset_NoReclass!AA1337*$F1339","v":0},{"$f":"Asset_NoReclass!AB1337*$F1339","v":0},{"$f":"Asset_NoReclass!AC1337*$F1339","v":0}]
[{"$f":"ROW()","v":1340},null,"SCADA , ECI And Comms","2013",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1340&\"-\"&$C$2,Asset_Splits!$A:$F,E1340,FALSE)","v":0.19087982036281873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1337*$F1340","v":0},{"$f":"Asset_NoReclass!X1337*$F1340","v":0},{"$f":"Asset_NoReclass!Y1337*$F1340","v":0},{"$f":"Asset_NoReclass!Z1337*$F1340","v":0},{"$f":"Asset_NoReclass!AA1337*$F1340","v":0},{"$f":"Asset_NoReclass!AB1337*$F1340","v":0},{"$f":"Asset_NoReclass!AC1337*$F1340","v":0}]
[{"$f":"ROW()","v":1341},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1342},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1343},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1334:W1342)","v":0},0,0,0,0,0,{"$f":"SUM(AC1334:AC1342)","v":0}]
[{"$f":"ROW()","v":1344},"Depreciation"]
[{"$f":"ROW()","v":1345},null,"Pipeline"]
[{"$f":"ROW()","v":1346},null,"Compression"]
[{"$f":"ROW()","v":1347},null,"Metering"]
[{"$f":"ROW()","v":1348},null,"Other Depreciable"]
[{"$f":"ROW()","v":1349},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1305=0,0,MIN((W1316/W1305)*(W1316>0),W1316))","v":-0.34848608544443299},-0.34848608544443299,-0.34848608544443299,-0.34848608544443305,-0.34848608544443305,0,0]
[{"$f":"ROW()","v":1350},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1306=0,0,MIN((W1317/W1306)*(W1317>0),W1317))","v":-1.0198900912965327E-2},-1.0198900912965327E-2,-1.0198900912965327E-2,-1.0198900912965327E-2,-1.0198900912965327E-2,-1.0198900912965329E-2,-1.0198900912965329E-2]
[{"$f":"ROW()","v":1351},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1307=0,0,MIN((W1318/W1307)*(W1318>0),W1318))","v":-0.19865948591269361},-0.19865948591269361,-0.19865948591269361,-0.19865948591269361,-0.19865948591269364,-0.19865948591269361,-0.19865948591269361]
[{"$f":"ROW()","v":1352},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1353},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1354},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1345:W1353)","v":-0.55734447227009198},-0.55734447227009198,-0.55734447227009198,-0.55734447227009198,-0.55734447227009198,-0.20885838682565894,-0.20885838682565894]
[{"$f":"ROW()","v":1355},"Closing Value"]
[{"$f":"ROW()","v":1356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1312+V1323+V1334+V1345","v":0},0,0,{"$f":"MAX(Y1312+Y1323+Y1334+Y1345,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1313+Y1324+Y1335+Y1346,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1314+X1325+X1336+X1347","v":0},{"$f":"MAX(Y1314+Y1325+Y1336+Y1347,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5255599798875572,6.5255599798875572,{"$f":"X1315+X1326+X1337+X1348","v":6.5255599798875572},{"$f":"MAX(Y1315+Y1326+Y1337+Y1348,0)","v":6.5255599798875572},6.5255599798875572,6.5255599798875572,6.5255599798875572,6.5255599798875572]
[{"$f":"ROW()","v":1360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7424304272221649,1.393944341777732,1.045458256333299,{"$f":"MAX(Y1316+Y1327+Y1338+Y1349,0)","v":0.69697217088886609},0.34848608544443305,0,0,0]
[{"$f":"ROW()","v":1361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15298351369447991,0.14278461278151458,0.13258571186854926,0.12238681095558393,0.1121879100426186,0.10198900912965328,9.1790108216687955E-2,8.1591207303722629E-2]
[{"$f":"ROW()","v":1362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.986594859126936,1.7879353732142425,1.5892758873015489,1.3906164013888553,1.1919569154761618,0.99329742956346811,0.79463794365077445,0.59597845773808089]
[{"$f":"ROW()","v":1363},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1319+Y1330+Y1341+Y1352,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1320+Y1331+Y1342+Y1353,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1356:V1364)","v":10.407568779931136},{"$f":"SUM(W1356:W1364)","v":9.8502243076610458},9.2928798353909556,8.7355353631208637,8.1781908908507717,7.6208464185806788,7.4119880317550191,7.2031296449293611]
[{"$f":"ROW()","v":1366},"Over Depreciation"]
[{"$f":"ROW()","v":1367},null,"Pipeline"]
[{"$f":"ROW()","v":1368},null,"Compression"]
[{"$f":"ROW()","v":1369},null,"Metering"]
[{"$f":"ROW()","v":1370},null,"Other Depreciable"]
[{"$f":"ROW()","v":1371},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1372},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1373},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1374},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1375},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1376},null,"Total"]
[{"$f":"ROW()","v":1377}]
["2014 Capex"]
[{"$f":"ROW()","v":1379},"Life"]
[{"$f":"ROW()","v":1380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,X1380-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,X1384-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,X1385-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1387},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1388},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,X1388-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1389}]
[{"$f":"ROW()","v":1390},"Opening Value"]
[{"$f":"ROW()","v":1391},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1435","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0866841008323362,4.0866841008323362,4.0866841008323362,4.0866841008323362,4.0866841008323362,4.0866841008323362]
[{"$f":"ROW()","v":1395},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.96109908956187706,0.76887927164950165,0.57665945373712624,0.38443963582475082,0.19221981791237541,0]
[{"$f":"ROW()","v":1396},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.8285070888335474,0.77327328291131092,0.71803947698907444,0.66280567106683796,0.60757186514460149,0.55233805922236501]
[{"$f":"ROW()","v":1397},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2719835635006005,2.0447852071505404,1.8175868508004802,1.5903884944504201,1.3631901381003602,1.1359917817503002]
[{"$f":"ROW()","v":1398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1399},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1391:W1399)","v":0},{"$f":"SUM(X1391:X1399)","v":8.1482738427283614},7.6736218625436887,7.1989698823590169,6.7243179021743451,6.2496659219896733,5.7750139418050015]
[{"$f":"ROW()","v":1401},"Capex"]
[{"$f":"ROW()","v":1402},null,"Pipeline"]
[{"$f":"ROW()","v":1403},null,"Compression"]
[{"$f":"ROW()","v":1404},null,"Metering"]
[{"$f":"ROW()","v":1405},null,"Other Depreciable",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1405&\"-\"&$C$2,Asset_Splits!$A:$F,E1405,FALSE)","v":0.50153985736247109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1405*$F1405","v":4.0866841008323362}]
[{"$f":"ROW()","v":1406},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1406&\"-\"&$C$2,Asset_Splits!$A:$F,E1406,FALSE)","v":0.11795125054855342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1405*$F1406","v":0.96109908956187706}]
[{"$f":"ROW()","v":1407},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1407&\"-\"&$C$2,Asset_Splits!$A:$F,E1407,FALSE)","v":0.10167884693430121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1405*$F1407","v":0.8285070888335474}]
[{"$f":"ROW()","v":1408},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1378,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1408&\"-\"&$C$2,Asset_Splits!$A:$F,E1408,FALSE)","v":0.2788300451546743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1405*$F1408","v":2.2719835635006005}]
[{"$f":"ROW()","v":1409},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1410},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1411},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1402:W1410)","v":8.1482738427283614}]
[{"$f":"ROW()","v":1412},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1411-Asset_NoReclass!W1405)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1413},null,"Pipeline"]
[{"$f":"ROW()","v":1414},null,"Compression"]
[{"$f":"ROW()","v":1415},null,"Metering"]
[{"$f":"ROW()","v":1416},null,"Other Depreciable",{"$f":"D1405","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1416&\"-\"&$C$2,Asset_Splits!$A:$F,E1416,FALSE)","v":0.50153985736247109}]
[{"$f":"ROW()","v":1417},null,"Computers and Motor Vehicles",{"$f":"D1406","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1417&\"-\"&$C$2,Asset_Splits!$A:$F,E1417,FALSE)","v":0.11795125054855342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1416*$F1417","v":0},{"$f":"Asset_NoReclass!Y1416*$F1417","v":0},{"$f":"Asset_NoReclass!Z1416*$F1417","v":0},{"$f":"Asset_NoReclass!AA1416*$F1417","v":0},{"$f":"Asset_NoReclass!AB1416*$F1417","v":0},{"$f":"Asset_NoReclass!AC1416*$F1417","v":0}]
[{"$f":"ROW()","v":1418},null,"Cathodic/Corrosion Protection","2014",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1418&\"-\"&$C$2,Asset_Splits!$A:$F,E1418,FALSE)","v":0.10167884693430121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1416*$F1418","v":0},{"$f":"Asset_NoReclass!Y1416*$F1418","v":0},{"$f":"Asset_NoReclass!Z1416*$F1418","v":0},{"$f":"Asset_NoReclass!AA1416*$F1418","v":0},{"$f":"Asset_NoReclass!AB1416*$F1418","v":0},{"$f":"Asset_NoReclass!AC1416*$F1418","v":0}]
[{"$f":"ROW()","v":1419},null,"SCADA , ECI And Comms","2014",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1419&\"-\"&$C$2,Asset_Splits!$A:$F,E1419,FALSE)","v":0.2788300451546743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1416*$F1419","v":0},{"$f":"Asset_NoReclass!Y1416*$F1419","v":0},{"$f":"Asset_NoReclass!Z1416*$F1419","v":0},{"$f":"Asset_NoReclass!AA1416*$F1419","v":0},{"$f":"Asset_NoReclass!AB1416*$F1419","v":0},{"$f":"Asset_NoReclass!AC1416*$F1419","v":0}]
[{"$f":"ROW()","v":1420},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1421},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1422},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1413:X1421)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1423},"Depreciation"]
[{"$f":"ROW()","v":1424},null,"Pipeline"]
[{"$f":"ROW()","v":1425},null,"Compression"]
[{"$f":"ROW()","v":1426},null,"Metering"]
[{"$f":"ROW()","v":1427},null,"Other Depreciable"]
[{"$f":"ROW()","v":1428},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1384=0,0,MIN((X1395/X1384)*(X1395>0),X1395))","v":-0.19221981791237541},-0.19221981791237541,-0.19221981791237541,-0.19221981791237541,-0.19221981791237541,0]
[{"$f":"ROW()","v":1429},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1385=0,0,MIN((X1396/X1385)*(X1396>0),X1396))","v":-5.5233805922236492E-2},-5.5233805922236492E-2,-5.5233805922236492E-2,-5.5233805922236499E-2,-5.5233805922236499E-2,-5.5233805922236499E-2]
[{"$f":"ROW()","v":1430},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1386=0,0,MIN((X1397/X1386)*(X1397>0),X1397))","v":-0.22719835635006005},-0.22719835635006003,-0.22719835635006003,-0.22719835635006,-0.22719835635006003,-0.22719835635006005]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1433},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1424:X1432)","v":-0.47465198018467192},-0.47465198018467192,-0.47465198018467192,-0.47465198018467192,-0.47465198018467192,-0.28243216227229656]
[{"$f":"ROW()","v":1434},"Closing Value"]
[{"$f":"ROW()","v":1435},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1391+W1402+W1413+W1424","v":0},0,{"$f":"MAX(Y1391+Y1402+Y1413+Y1424,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1436},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1392+Y1403+Y1414+Y1425,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1437},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X1393+X1404+X1415+X1426","v":0},{"$f":"MAX(Y1393+Y1404+Y1415+Y1426,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1438},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0866841008323362,{"$f":"X1394+X1405+X1416+X1427","v":4.0866841008323362},{"$f":"MAX(Y1394+Y1405+Y1416+Y1427,0)","v":4.0866841008323362},4.0866841008323362,4.0866841008323362,4.0866841008323362,4.0866841008323362]
[{"$f":"ROW()","v":1439},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96109908956187706,0.76887927164950165,{"$f":"MAX(Y1395+Y1406+Y1417+Y1428,0)","v":0.57665945373712624},0.38443963582475082,0.19221981791237541,0,0]
[{"$f":"ROW()","v":1440},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8285070888335474,0.77327328291131092,0.71803947698907444,0.66280567106683796,0.60757186514460149,0.55233805922236501,0.49710425330012853]
[{"$f":"ROW()","v":1441},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2719835635006005,2.0447852071505404,1.8175868508004802,1.5903884944504201,1.3631901381003602,1.1359917817503002,0.90879342540024022]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1398+Y1409+Y1420+Y1431,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(Y1399+Y1410+Y1421+Y1432,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1435:W1443)","v":8.1482738427283614},{"$f":"SUM(X1435:X1443)","v":7.6736218625436887},7.1989698823590169,6.7243179021743451,6.2496659219896733,5.7750139418050015,5.4925817795327054]
[{"$f":"ROW()","v":1445},"Over Depreciation"]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1453},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1454},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1455},null,"Total"]
[{"$f":"ROW()","v":1456}]
["2015 Capex"]
[{"$f":"ROW()","v":1458},"Life"]
[{"$f":"ROW()","v":1459},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Y1459-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1460},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":1461},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27,26]
[{"$f":"ROW()","v":1462},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27,26]
[{"$f":"ROW()","v":1463},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Y1463-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Y1464-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1465},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7,6]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Y1467-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1468}]
[{"$f":"ROW()","v":1469},"Opening Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.8364654182841376,5.8364654182841376,5.8364654182841376,5.8364654182841376,5.8364654182841376]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6592369571217693,2.1273895656974156,1.5955421742730618,1.063694782848708,0.531847391424354]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.65752074435424313,0.61368602806396022,0.56985131177367732,0.52601659548339441,0.48218187919311156]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4256383127859746,3.083074481507377,2.7405106502287797,2.3979468189501825,2.0553829876715848]
[{"$f":"ROW()","v":1477},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1479},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1470:X1478)","v":0},{"$f":"SUM(Y1470:Y1478)","v":12.578861432546125},11.660615493552889,10.742369554559657,9.8241236155664211,8.9058776765731889]
[{"$f":"ROW()","v":1480},"Capex"]
[{"$f":"ROW()","v":1481},null,"Pipeline"]
[{"$f":"ROW()","v":1482},null,"Compression"]
[{"$f":"ROW()","v":1483},null,"Metering"]
[{"$f":"ROW()","v":1484},null,"Other Depreciable",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1484&\"-\"&$C$2,Asset_Splits!$A:$F,E1484,FALSE)","v":0.46398996042543739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1484*$F1484","v":5.8364654182841376}]
[{"$f":"ROW()","v":1485},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1485&\"-\"&$C$2,Asset_Splits!$A:$F,E1485,FALSE)","v":0.21140521909569246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1484*$F1485","v":2.6592369571217693}]
[{"$f":"ROW()","v":1486},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1486&\"-\"&$C$2,Asset_Splits!$A:$F,E1486,FALSE)","v":5.2271880716723368E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1484*$F1486","v":0.65752074435424313}]
[{"$f":"ROW()","v":1487},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1457,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1487&\"-\"&$C$2,Asset_Splits!$A:$F,E1487,FALSE)","v":0.27233293976214673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1484*$F1487","v":3.4256383127859746}]
[{"$f":"ROW()","v":1488},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1489},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1490},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1481:X1489)","v":12.578861432546125}]
[{"$f":"ROW()","v":1491},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1490-Asset_NoReclass!X1484)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1492},null,"Pipeline"]
[{"$f":"ROW()","v":1493},null,"Compression"]
[{"$f":"ROW()","v":1494},null,"Metering"]
[{"$f":"ROW()","v":1495},null,"Other Depreciable",{"$f":"D1484","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1495&\"-\"&$C$2,Asset_Splits!$A:$F,E1495,FALSE)","v":0.46398996042543739}]
[{"$f":"ROW()","v":1496},null,"Computers and Motor Vehicles",{"$f":"D1485","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1496&\"-\"&$C$2,Asset_Splits!$A:$F,E1496,FALSE)","v":0.21140521909569246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1495*$F1496","v":0},{"$f":"Asset_NoReclass!Z1495*$F1496","v":0},{"$f":"Asset_NoReclass!AA1495*$F1496","v":0},{"$f":"Asset_NoReclass!AB1495*$F1496","v":0},{"$f":"Asset_NoReclass!AC1495*$F1496","v":0}]
[{"$f":"ROW()","v":1497},null,"Cathodic/Corrosion Protection","2015",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1497&\"-\"&$C$2,Asset_Splits!$A:$F,E1497,FALSE)","v":5.2271880716723368E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1495*$F1497","v":0},{"$f":"Asset_NoReclass!Z1495*$F1497","v":0},{"$f":"Asset_NoReclass!AA1495*$F1497","v":0},{"$f":"Asset_NoReclass!AB1495*$F1497","v":0},{"$f":"Asset_NoReclass!AC1495*$F1497","v":0}]
[{"$f":"ROW()","v":1498},null,"SCADA , ECI And Comms","2015",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1498&\"-\"&$C$2,Asset_Splits!$A:$F,E1498,FALSE)","v":0.27233293976214673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1495*$F1498","v":0},{"$f":"Asset_NoReclass!Z1495*$F1498","v":0},{"$f":"Asset_NoReclass!AA1495*$F1498","v":0},{"$f":"Asset_NoReclass!AB1495*$F1498","v":0},{"$f":"Asset_NoReclass!AC1495*$F1498","v":0}]
[{"$f":"ROW()","v":1499},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1500},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1501},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1492:Y1500)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1502},"Depreciation"]
[{"$f":"ROW()","v":1503},null,"Pipeline"]
[{"$f":"ROW()","v":1504},null,"Compression"]
[{"$f":"ROW()","v":1505},null,"Metering"]
[{"$f":"ROW()","v":1506},null,"Other Depreciable"]
[{"$f":"ROW()","v":1507},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1463=0,0,MIN((Y1474/Y1463)*(Y1474>0),Y1474))","v":-0.53184739142435389},-0.53184739142435389,-0.53184739142435389,-0.531847391424354,-0.531847391424354]
[{"$f":"ROW()","v":1508},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1464=0,0,MIN((Y1475/Y1464)*(Y1475>0),Y1475))","v":-4.3834716290282877E-2},-4.383471629028287E-2,-4.383471629028287E-2,-4.383471629028287E-2,-4.383471629028287E-2]
[{"$f":"ROW()","v":1509},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1465=0,0,MIN((Y1476/Y1465)*(Y1476>0),Y1476))","v":-0.34256383127859746},-0.34256383127859746,-0.34256383127859746,-0.34256383127859752,-0.34256383127859746]
[{"$f":"ROW()","v":1510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1503:Y1511)","v":-0.91824593899323426},-0.91824593899323426,-0.91824593899323426,-0.91824593899323448,-0.91824593899323437]
[{"$f":"ROW()","v":1513},"Closing Value"]
[{"$f":"ROW()","v":1514},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1470+X1481+X1492+X1503","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8364654182841376,5.8364654182841376,5.8364654182841376,5.8364654182841376,5.8364654182841376,5.8364654182841376]
[{"$f":"ROW()","v":1518},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6592369571217693,2.1273895656974156,1.5955421742730618,1.063694782848708,0.531847391424354,0]
[{"$f":"ROW()","v":1519},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65752074435424313,0.61368602806396022,0.56985131177367732,0.52601659548339441,0.48218187919311156,0.43834716290282871]
[{"$f":"ROW()","v":1520},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4256383127859746,3.083074481507377,2.7405106502287797,2.3979468189501825,2.0553829876715848,1.7128191563929873]
[{"$f":"ROW()","v":1521},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1514:X1522)","v":12.578861432546125},{"$f":"SUM(Y1514:Y1522)","v":11.660615493552889},10.742369554559657,9.8241236155664211,8.9058776765731889,7.987631737579953]
[{"$f":"ROW()","v":1524},"Over Depreciation"]
[{"$f":"ROW()","v":1525},null,"Pipeline"]
[{"$f":"ROW()","v":1526},null,"Compression"]
[{"$f":"ROW()","v":1527},null,"Metering"]
[{"$f":"ROW()","v":1528},null,"Other Depreciable"]
[{"$f":"ROW()","v":1529},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1530},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1531},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1532},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1533},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1534},null,"Total"]
[{"$f":"ROW()","v":1535}]
["2016 Capex"]
[{"$f":"ROW()","v":1537},"Life"]
[{"$f":"ROW()","v":1538},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,Z1538-1)","v":69},68,67]
[{"$f":"ROW()","v":1539},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":1540},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28,27]
[{"$f":"ROW()","v":1541},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28,27]
[{"$f":"ROW()","v":1542},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,Z1542-1)","v":4},3,2]
[{"$f":"ROW()","v":1543},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,Z1543-1)","v":14},13,12]
[{"$f":"ROW()","v":1544},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8,7]
[{"$f":"ROW()","v":1545},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1546},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,Z1546-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1547}]
[{"$f":"ROW()","v":1548},"Opening Value"]
[{"$f":"ROW()","v":1549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1593","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1551},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3803786464575376,2.3803786464575376,2.3803786464575376,2.3803786464575376]
[{"$f":"ROW()","v":1553},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1555},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1549:Y1557)","v":0},{"$f":"SUM(Z1549:Z1557)","v":2.3803786464575376},2.3803786464575376,2.3803786464575376,2.3803786464575376]
[{"$f":"ROW()","v":1559},"Capex"]
[{"$f":"ROW()","v":1560},null,"Pipeline"]
[{"$f":"ROW()","v":1561},null,"Compression"]
[{"$f":"ROW()","v":1562},null,"Metering"]
[{"$f":"ROW()","v":1563},null,"Other Depreciable",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1563&\"-\"&$C$2,Asset_Splits!$A:$F,E1563,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1563*$F1563","v":2.3803786464575376}]
[{"$f":"ROW()","v":1564},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1564&\"-\"&$C$2,Asset_Splits!$A:$F,E1564,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1563*$F1564","v":0}]
[{"$f":"ROW()","v":1565},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1565&\"-\"&$C$2,Asset_Splits!$A:$F,E1565,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1563*$F1565","v":0}]
[{"$f":"ROW()","v":1566},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1536,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1566&\"-\"&$C$2,Asset_Splits!$A:$F,E1566,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1563*$F1566","v":0}]
[{"$f":"ROW()","v":1567},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1568},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1569},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1560:Y1568)","v":2.3803786464575376}]
[{"$f":"ROW()","v":1570},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1569-Asset_NoReclass!Y1563)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1571},null,"Pipeline"]
[{"$f":"ROW()","v":1572},null,"Compression"]
[{"$f":"ROW()","v":1573},null,"Metering"]
[{"$f":"ROW()","v":1574},null,"Other Depreciable",{"$f":"D1563","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1574&\"-\"&$C$2,Asset_Splits!$A:$F,E1574,FALSE)","v":0.34310690768712826}]
[{"$f":"ROW()","v":1575},null,"Computers and Motor Vehicles",{"$f":"D1564","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1575&\"-\"&$C$2,Asset_Splits!$A:$F,E1575,FALSE)","v":0.46316225004362271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1574*$F1575","v":0},{"$f":"Asset_NoReclass!AA1574*$F1575","v":0},{"$f":"Asset_NoReclass!AB1574*$F1575","v":0},{"$f":"Asset_NoReclass!AC1574*$F1575","v":0}]
[{"$f":"ROW()","v":1576},null,"Cathodic/Corrosion Protection","2016",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1576&\"-\"&$C$2,Asset_Splits!$A:$F,E1576,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1574*$F1576","v":0},{"$f":"Asset_NoReclass!AA1574*$F1576","v":0},{"$f":"Asset_NoReclass!AB1574*$F1576","v":0},{"$f":"Asset_NoReclass!AC1574*$F1576","v":0}]
[{"$f":"ROW()","v":1577},null,"SCADA , ECI And Comms","2016",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1577&\"-\"&$C$2,Asset_Splits!$A:$F,E1577,FALSE)","v":0.19373084226924905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1574*$F1577","v":0},{"$f":"Asset_NoReclass!AA1574*$F1577","v":0},{"$f":"Asset_NoReclass!AB1574*$F1577","v":0},{"$f":"Asset_NoReclass!AC1574*$F1577","v":0}]
[{"$f":"ROW()","v":1578},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1579},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1580},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1571:Z1579)","v":0},0,0,0]
[{"$f":"ROW()","v":1581},"Depreciation"]
[{"$f":"ROW()","v":1582},null,"Pipeline"]
[{"$f":"ROW()","v":1583},null,"Compression"]
[{"$f":"ROW()","v":1584},null,"Metering"]
[{"$f":"ROW()","v":1585},null,"Other Depreciable"]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1542=0,0,MIN((Z1553/Z1542)*(Z1553>0),Z1553))","v":0},0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1543=0,0,MIN((Z1554/Z1543)*(Z1554>0),Z1554))","v":0},0,0,0]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1544=0,0,MIN((Z1555/Z1544)*(Z1555>0),Z1555))","v":0},0,0,0]
[{"$f":"ROW()","v":1589},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1590},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1591},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1582:Z1590)","v":0},0,0,0]
[{"$f":"ROW()","v":1592},"Closing Value"]
[{"$f":"ROW()","v":1593},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1549+Y1560+Y1571+Y1582","v":0},0,0,0,0]
[{"$f":"ROW()","v":1594},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3803786464575376,2.3803786464575376,2.3803786464575376,2.3803786464575376,2.3803786464575376]
[{"$f":"ROW()","v":1597},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1599},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1593:Y1601)","v":2.3803786464575376},{"$f":"SUM(Z1593:Z1601)","v":2.3803786464575376},2.3803786464575376,2.3803786464575376,2.3803786464575376]
[{"$f":"ROW()","v":1603},"Over Depreciation"]
[{"$f":"ROW()","v":1604},null,"Pipeline"]
[{"$f":"ROW()","v":1605},null,"Compression"]
[{"$f":"ROW()","v":1606},null,"Metering"]
[{"$f":"ROW()","v":1607},null,"Other Depreciable"]
[{"$f":"ROW()","v":1608},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1609},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1610},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1611},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1612},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1613},null,"Total"]
[{"$f":"ROW()","v":1614}]
["2017 Capex"]
[{"$f":"ROW()","v":1616},"Life"]
[{"$f":"ROW()","v":1617},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AA1617-1)","v":69},68]
[{"$f":"ROW()","v":1618},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":1619},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29,28]
[{"$f":"ROW()","v":1620},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29,28]
[{"$f":"ROW()","v":1621},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AA1621-1)","v":4},3]
[{"$f":"ROW()","v":1622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AA1622-1)","v":14},13]
[{"$f":"ROW()","v":1623},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9,8]
[{"$f":"ROW()","v":1624},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1625},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AA1625-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1626}]
[{"$f":"ROW()","v":1627},"Opening Value"]
[{"$f":"ROW()","v":1628},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1672","v":0},0,0,0]
[{"$f":"ROW()","v":1629},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1630},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1631},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9579054901373523,4.9579054901373523,4.9579054901373523]
[{"$f":"ROW()","v":1632},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1633},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1634},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1636},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1628:Z1636)","v":0},{"$f":"SUM(AA1628:AA1635)","v":4.9579054901373523},4.9579054901373523,4.9579054901373523]
[{"$f":"ROW()","v":1638},"Capex"]
[{"$f":"ROW()","v":1639},null,"Pipeline"]
[{"$f":"ROW()","v":1640},null,"Compression"]
[{"$f":"ROW()","v":1641},null,"Metering"]
[{"$f":"ROW()","v":1642},null,"Other Depreciable",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1642&\"-\"&$C$2,Asset_Splits!$A:$F,E1642,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1642*$F1642","v":4.9579054901373523}]
[{"$f":"ROW()","v":1643},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1643&\"-\"&$C$2,Asset_Splits!$A:$F,E1643,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1642*$F1643","v":0}]
[{"$f":"ROW()","v":1644},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1644&\"-\"&$C$2,Asset_Splits!$A:$F,E1644,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1642*$F1644","v":0}]
[{"$f":"ROW()","v":1645},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1615,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1645&\"-\"&$C$2,Asset_Splits!$A:$F,E1645,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1642*$F1645","v":0}]
[{"$f":"ROW()","v":1646},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1647},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1639:Z1647)","v":4.9579054901373523}]
[{"$f":"ROW()","v":1649},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1648-Asset_NoReclass!Z1642)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1650},null,"Pipeline"]
[{"$f":"ROW()","v":1651},null,"Compression"]
[{"$f":"ROW()","v":1652},null,"Metering"]
[{"$f":"ROW()","v":1653},null,"Other Depreciable",{"$f":"D1642","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1653&\"-\"&$C$2,Asset_Splits!$A:$F,E1653,FALSE)","v":0.5078493135890304}]
[{"$f":"ROW()","v":1654},null,"Computers and Motor Vehicles",{"$f":"D1643","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1654&\"-\"&$C$2,Asset_Splits!$A:$F,E1654,FALSE)","v":0.3314195584352802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1653*$F1654","v":0},{"$f":"Asset_NoReclass!AB1653*$F1654","v":0},{"$f":"Asset_NoReclass!AC1653*$F1654","v":0}]
[{"$f":"ROW()","v":1655},null,"Cathodic/Corrosion Protection","2017",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1655&\"-\"&$C$2,Asset_Splits!$A:$F,E1655,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1653*$F1655","v":0},{"$f":"Asset_NoReclass!AB1653*$F1655","v":0},{"$f":"Asset_NoReclass!AC1653*$F1655","v":0}]
[{"$f":"ROW()","v":1656},null,"SCADA , ECI And Comms","2017",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1656&\"-\"&$C$2,Asset_Splits!$A:$F,E1656,FALSE)","v":0.16073112797568936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1653*$F1656","v":0},{"$f":"Asset_NoReclass!AB1653*$F1656","v":0},{"$f":"Asset_NoReclass!AC1653*$F1656","v":0}]
[{"$f":"ROW()","v":1657},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1658},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1659},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1650:AA1658)","v":0},0,0]
[{"$f":"ROW()","v":1660},"Depreciation"]
[{"$f":"ROW()","v":1661},null,"Pipeline"]
[{"$f":"ROW()","v":1662},null,"Compression"]
[{"$f":"ROW()","v":1663},null,"Metering"]
[{"$f":"ROW()","v":1664},null,"Other Depreciable"]
[{"$f":"ROW()","v":1665},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1621=0,0,MIN((AA1632/AA1621)*(AA1632>0),AA1632))","v":0},0,0]
[{"$f":"ROW()","v":1666},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1622=0,0,MIN((AA1633/AA1622)*(AA1633>0),AA1633))","v":0},0,0]
[{"$f":"ROW()","v":1667},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1623=0,0,MIN((AA1634/AA1623)*(AA1634>0),AA1634))","v":0},0,0]
[{"$f":"ROW()","v":1668},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1669},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1661:AA1669)","v":0},0,0]
[{"$f":"ROW()","v":1671},"Closing Value"]
[{"$f":"ROW()","v":1672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1628+Z1639+Z1650+Z1661","v":0},0,0,0]
[{"$f":"ROW()","v":1673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9579054901373523,4.9579054901373523,4.9579054901373523,4.9579054901373523]
[{"$f":"ROW()","v":1676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1677},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1679},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1680},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1672:Z1680)","v":4.9579054901373523},{"$f":"SUM(AA1672:AA1680)","v":4.9579054901373523},4.9579054901373523,4.9579054901373523]
[{"$f":"ROW()","v":1682},"Over Depreciation"]
[{"$f":"ROW()","v":1683},null,"Pipeline"]
[{"$f":"ROW()","v":1684},null,"Compression"]
[{"$f":"ROW()","v":1685},null,"Metering"]
[{"$f":"ROW()","v":1686},null,"Other Depreciable"]
[{"$f":"ROW()","v":1687},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1688},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1689},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1690},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1691},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1692},null,"Total"]
[{"$f":"ROW()","v":1693}]
["2018 Capex"]
[{"$f":"ROW()","v":1695},"Life"]
[{"$f":"ROW()","v":1696},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70},{"$f":"MAX(0,AB1696-1)","v":69}]
[{"$f":"ROW()","v":1697},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":1698},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30},29]
[{"$f":"ROW()","v":1699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30},29]
[{"$f":"ROW()","v":1700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5},{"$f":"MAX(0,AB1700-1)","v":4}]
[{"$f":"ROW()","v":1701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15},{"$f":"MAX(0,AB1701-1)","v":14}]
[{"$f":"ROW()","v":1702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10},9]
[{"$f":"ROW()","v":1703},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1704},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561},{"$f":"MAX(0,AB1704-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1705}]
[{"$f":"ROW()","v":1706},"Opening Value"]
[{"$f":"ROW()","v":1707},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1751","v":0},0,0]
[{"$f":"ROW()","v":1708},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1709},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1710},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7668983321732894,1.7668983321732894]
[{"$f":"ROW()","v":1711},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1712},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1713},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1714},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1715},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1716},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1707:AA1715)","v":0},{"$f":"SUM(AB1707:AB1715)","v":1.7668983321732894},1.7668983321732894]
[{"$f":"ROW()","v":1717},"Capex"]
[{"$f":"ROW()","v":1718},null,"Pipeline"]
[{"$f":"ROW()","v":1719},null,"Compression"]
[{"$f":"ROW()","v":1720},null,"Metering"]
[{"$f":"ROW()","v":1721},null,"Other Depreciable",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1721&\"-\"&$C$2,Asset_Splits!$A:$F,E1721,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1721*$F1721","v":1.7668983321732894}]
[{"$f":"ROW()","v":1722},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1722&\"-\"&$C$2,Asset_Splits!$A:$F,E1722,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1721*$F1722","v":0}]
[{"$f":"ROW()","v":1723},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1723&\"-\"&$C$2,Asset_Splits!$A:$F,E1723,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1721*$F1723","v":0}]
[{"$f":"ROW()","v":1724},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1694,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1724&\"-\"&$C$2,Asset_Splits!$A:$F,E1724,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1721*$F1724","v":0}]
[{"$f":"ROW()","v":1725},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1726},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1727},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1718:AA1726)","v":1.7668983321732894}]
[{"$f":"ROW()","v":1728},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1727-Asset_NoReclass!AA1721)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1729},null,"Pipeline"]
[{"$f":"ROW()","v":1730},null,"Compression"]
[{"$f":"ROW()","v":1731},null,"Metering"]
[{"$f":"ROW()","v":1732},null,"Other Depreciable",{"$f":"D1721","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1732&\"-\"&$C$2,Asset_Splits!$A:$F,E1732,FALSE)","v":0.29380888304341413}]
[{"$f":"ROW()","v":1733},null,"Computers and Motor Vehicles",{"$f":"D1722","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1733&\"-\"&$C$2,Asset_Splits!$A:$F,E1733,FALSE)","v":0.49240310609476828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1732*$F1733","v":0},{"$f":"Asset_NoReclass!AC1732*$F1733","v":0}]
[{"$f":"ROW()","v":1734},null,"Cathodic/Corrosion Protection","2018",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1734&\"-\"&$C$2,Asset_Splits!$A:$F,E1734,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1732*$F1734","v":0},{"$f":"Asset_NoReclass!AC1732*$F1734","v":0}]
[{"$f":"ROW()","v":1735},null,"SCADA , ECI And Comms","2018",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1735&\"-\"&$C$2,Asset_Splits!$A:$F,E1735,FALSE)","v":0.21378801086181759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1732*$F1735","v":0},{"$f":"Asset_NoReclass!AC1732*$F1735","v":0}]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1738},null,"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,{"$f":"SUM(AB1729:AB1737)","v":0},0]
[{"$f":"ROW()","v":1739},"Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1700=0,0,MIN((AB1711/AB1700)*(AB1711>0),AB1711))","v":0},0]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1701=0,0,MIN((AB1712/AB1701)*(AB1712>0),AB1712))","v":0},0]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1702=0,0,MIN((AB1713/AB1702)*(AB1713>0),AB1713))","v":0},0]
[{"$f":"ROW()","v":1747},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1748},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1749},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1740:AB1748)","v":0},0]
[{"$f":"ROW()","v":1750},"Closing Value"]
[{"$f":"ROW()","v":1751},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1707+AA1718+AA1729+AA1740","v":0},0,0]
[{"$f":"ROW()","v":1752},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1753},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1754},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7668983321732894,1.7668983321732894,1.7668983321732894]
[{"$f":"ROW()","v":1755},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1756},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1757},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1758},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1760},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1751:AA1759)","v":1.7668983321732894},{"$f":"SUM(AB1751:AB1759)","v":1.7668983321732894},1.7668983321732894]
[{"$f":"ROW()","v":1761},"Over Depreciation"]
[{"$f":"ROW()","v":1762},null,"Pipeline"]
[{"$f":"ROW()","v":1763},null,"Compression"]
[{"$f":"ROW()","v":1764},null,"Metering"]
[{"$f":"ROW()","v":1765},null,"Other Depreciable"]
[{"$f":"ROW()","v":1766},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1767},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1768},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1769},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1770},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1771},null,"Total"]
[{"$f":"ROW()","v":1772}]
["2019 Capex"]
[{"$f":"ROW()","v":1774},"Life"]
[{"$f":"ROW()","v":1775},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":70}]
[{"$f":"ROW()","v":1776},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":1777},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":30}]
[{"$f":"ROW()","v":1778},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":30}]
[{"$f":"ROW()","v":1779},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":5}]
[{"$f":"ROW()","v":1780},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$87","v":15}]
[{"$f":"ROW()","v":1781},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$88","v":10}]
[{"$f":"ROW()","v":1782},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1783},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":62.598995281445561}]
[{"$f":"ROW()","v":1784}]
[{"$f":"ROW()","v":1785},"Opening Value"]
[{"$f":"ROW()","v":1786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1830","v":0},0]
[{"$f":"ROW()","v":1787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4787885805067194]
[{"$f":"ROW()","v":1790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1793},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1794},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1795},null,"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,{"$f":"SUM(AB1786:AB1794)","v":0},2.4787885805067194]
[{"$f":"ROW()","v":1796},"Capex"]
[{"$f":"ROW()","v":1797},null,"Pipeline"]
[{"$f":"ROW()","v":1798},null,"Compression"]
[{"$f":"ROW()","v":1799},null,"Metering"]
[{"$f":"ROW()","v":1800},null,"Other Depreciable",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1800&\"-\"&$C$2,Asset_Splits!$A:$F,E1800,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1800*$F1800","v":2.4787885805067194}]
[{"$f":"ROW()","v":1801},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1801&\"-\"&$C$2,Asset_Splits!$A:$F,E1801,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1800*$F1801","v":0}]
[{"$f":"ROW()","v":1802},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1802&\"-\"&$C$2,Asset_Splits!$A:$F,E1802,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1800*$F1802","v":0}]
[{"$f":"ROW()","v":1803},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1773,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1803&\"-\"&$C$2,Asset_Splits!$A:$F,E1803,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1800*$F1803","v":0}]
[{"$f":"ROW()","v":1804},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1805},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1806},null,"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,{"$f":"SUM(AB1797:AB1805)","v":2.4787885805067194}]
[{"$f":"ROW()","v":1807},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1806-Asset_NoReclass!AB1800)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1808},null,"Pipeline"]
[{"$f":"ROW()","v":1809},null,"Compression"]
[{"$f":"ROW()","v":1810},null,"Metering"]
[{"$f":"ROW()","v":1811},null,"Other Depreciable",{"$f":"D1800","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1811&\"-\"&$C$2,Asset_Splits!$A:$F,E1811,FALSE)","v":0.30651163577518648}]
[{"$f":"ROW()","v":1812},null,"Computers and Motor Vehicles",{"$f":"D1801","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1812&\"-\"&$C$2,Asset_Splits!$A:$F,E1812,FALSE)","v":0.35028048705555104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1811*$F1812","v":0}]
[{"$f":"ROW()","v":1813},null,"Cathodic/Corrosion Protection","2019",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1813&\"-\"&$C$2,Asset_Splits!$A:$F,E1813,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1811*$F1813","v":0}]
[{"$f":"ROW()","v":1814},null,"SCADA , ECI And Comms","2019",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1814&\"-\"&$C$2,Asset_Splits!$A:$F,E1814,FALSE)","v":0.34320787716926254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1811*$F1814","v":0}]
[{"$f":"ROW()","v":1815},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1816},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1817},null,"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,{"$f":"SUM(AC1808:AC1816)","v":0}]
[{"$f":"ROW()","v":1818},"Depreciation"]
[{"$f":"ROW()","v":1819},null,"Pipeline"]
[{"$f":"ROW()","v":1820},null,"Compression"]
[{"$f":"ROW()","v":1821},null,"Metering"]
[{"$f":"ROW()","v":1822},null,"Other Depreciable"]
[{"$f":"ROW()","v":1823},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1779=0,0,MIN((AC1790/AC1779)*(AC1790>0),AC1790))","v":0}]
[{"$f":"ROW()","v":1824},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1780=0,0,MIN((AC1791/AC1780)*(AC1791>0),AC1791))","v":0}]
[{"$f":"ROW()","v":1825},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1781=0,0,MIN((AC1792/AC1781)*(AC1792>0),AC1792))","v":0}]
[{"$f":"ROW()","v":1826},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1827},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1828},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1819:AC1827)","v":0}]
[{"$f":"ROW()","v":1829},"Closing Value"]
[{"$f":"ROW()","v":1830},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1786+AB1797+AB1808+AB1819","v":0},0]
[{"$f":"ROW()","v":1831},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1832},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1833},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4787885805067194,2.4787885805067194]
[{"$f":"ROW()","v":1834},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1835},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1837},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1838},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1839},null,"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,{"$f":"SUM(AB1830:AB1838)","v":2.4787885805067194},{"$f":"SUM(AC1830:AC1838)","v":2.4787885805067194}]
[{"$f":"ROW()","v":1840},"Over Depreciation"]
[{"$f":"ROW()","v":1841},null,"Pipeline"]
[{"$f":"ROW()","v":1842},null,"Compression"]
[{"$f":"ROW()","v":1843},null,"Metering"]
[{"$f":"ROW()","v":1844},null,"Other Depreciable"]
[{"$f":"ROW()","v":1845},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1846},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1847},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1850},null,"Total"]
[{"$f":"ROW()","v":1851}]
["2020 Capex"]
[{"$f":"ROW()","v":1853},"Life"]
[{"$f":"ROW()","v":1854},null,"Pipeline"]
[{"$f":"ROW()","v":1855},null,"Compression"]
[{"$f":"ROW()","v":1856},null,"Metering"]
[{"$f":"ROW()","v":1857},null,"Other Depreciable"]
[{"$f":"ROW()","v":1858},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1859},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1860},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1861},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1862},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1863}]
[{"$f":"ROW()","v":1864},"Opening Value"]
[{"$f":"ROW()","v":1865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1909","v":0}]
[{"$f":"ROW()","v":1866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1869},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1870},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1871},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1865:AC1873)","v":0}]
[{"$f":"ROW()","v":1875},"Capex"]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1879&\"-\"&$C$2,Asset_Splits!$A:$F,E1879,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1879*$F1879","v":5.1742497546239035}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1880&\"-\"&$C$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1879*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1881&\"-\"&$C$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1879*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1852,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1882&\"-\"&$C$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1879*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1884},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1885},null,"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,{"$f":"SUM(AC1876:AC1884)","v":5.1742497546239035}]
[{"$f":"ROW()","v":1886},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1885-Asset_NoReclass!AC1879)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1887},null,"Pipeline"]
[{"$f":"ROW()","v":1888},null,"Compression"]
[{"$f":"ROW()","v":1889},null,"Metering"]
[{"$f":"ROW()","v":1890},null,"Other Depreciable",{"$f":"D1879","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1890&\"-\"&$C$2,Asset_Splits!$A:$F,E1890,FALSE)","v":0.36791679254240228}]
[{"$f":"ROW()","v":1891},null,"Computers and Motor Vehicles",{"$f":"D1880","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1891&\"-\"&$C$2,Asset_Splits!$A:$F,E1891,FALSE)","v":0.34146850229453479}]
[{"$f":"ROW()","v":1892},null,"Cathodic/Corrosion Protection","2020",{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1892&\"-\"&$C$2,Asset_Splits!$A:$F,E1892,FALSE)","v":0}]
[{"$f":"ROW()","v":1893},null,"SCADA , ECI And Comms","2020",{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1893&\"-\"&$C$2,Asset_Splits!$A:$F,E1893,FALSE)","v":0.29061470516306298}]
[{"$f":"ROW()","v":1894},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1895},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1896},null,"Total"]
[{"$f":"ROW()","v":1897},"Depreciation"]
[{"$f":"ROW()","v":1898},null,"Pipeline"]
[{"$f":"ROW()","v":1899},null,"Compression"]
[{"$f":"ROW()","v":1900},null,"Metering"]
[{"$f":"ROW()","v":1901},null,"Other Depreciable"]
[{"$f":"ROW()","v":1902},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1903},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1904},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1905},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1906},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1907},null,"Total"]
[{"$f":"ROW()","v":1908},"Closing Value"]
[{"$f":"ROW()","v":1909},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1865+AC1876+AC1887+AC1898","v":0}]
[{"$f":"ROW()","v":1910},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1911},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1912},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1742497546239035]
[{"$f":"ROW()","v":1913},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1914},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1915},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1916},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1917},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1918},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1909:AC1917)","v":5.1742497546239035}]
[{"$f":"ROW()","v":1919},"Over Depreciation"]
[{"$f":"ROW()","v":1920},null,"Pipeline"]
[{"$f":"ROW()","v":1921},null,"Compression"]
[{"$f":"ROW()","v":1922},null,"Metering"]
[{"$f":"ROW()","v":1923},null,"Other Depreciable"]
[{"$f":"ROW()","v":1924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1927},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1928},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1929},null,"Total"]
[{"$f":"ROW()","v":1930}]
["2021 Capex"]
[{"$f":"ROW()","v":1932},"Life"]
[{"$f":"ROW()","v":1933},null,"Pipeline"]
[{"$f":"ROW()","v":1934},null,"Compression"]
[{"$f":"ROW()","v":1935},null,"Metering"]
[{"$f":"ROW()","v":1936},null,"Other Depreciable"]
[{"$f":"ROW()","v":1937},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1938},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1939},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1940},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1941},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1942}]
[{"$f":"ROW()","v":1943},"Opening Value"]
[{"$f":"ROW()","v":1944},null,"Pipeline"]
[{"$f":"ROW()","v":1945},null,"Compression"]
[{"$f":"ROW()","v":1946},null,"Metering"]
[{"$f":"ROW()","v":1947},null,"Other Depreciable"]
[{"$f":"ROW()","v":1948},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1949},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1950},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1951},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1952},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1953},null,"Total"]
[{"$f":"ROW()","v":1954},"Capex"]
[{"$f":"ROW()","v":1955},null,"Pipeline"]
[{"$f":"ROW()","v":1956},null,"Compression"]
[{"$f":"ROW()","v":1957},null,"Metering"]
[{"$f":"ROW()","v":1958},null,"Other Depreciable"]
[{"$f":"ROW()","v":1959},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1960},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1961},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1962},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1963},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1964},null,"Total"]
[{"$f":"ROW()","v":1965},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1966},null,"Pipeline"]
[{"$f":"ROW()","v":1967},null,"Compression"]
[{"$f":"ROW()","v":1968},null,"Metering"]
[{"$f":"ROW()","v":1969},null,"Other Depreciable"]
[{"$f":"ROW()","v":1970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1973},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1974},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1975},null,"Total"]
[{"$f":"ROW()","v":1976},"Depreciation"]
[{"$f":"ROW()","v":1977},null,"Pipeline"]
[{"$f":"ROW()","v":1978},null,"Compression"]
[{"$f":"ROW()","v":1979},null,"Metering"]
[{"$f":"ROW()","v":1980},null,"Other Depreciable"]
[{"$f":"ROW()","v":1981},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1982},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1983},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1984},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1985},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1986},null,"Total"]
[{"$f":"ROW()","v":1987},"Closing Value"]
[{"$f":"ROW()","v":1988},null,"Pipeline"]
[{"$f":"ROW()","v":1989},null,"Compression"]
[{"$f":"ROW()","v":1990},null,"Metering"]
[{"$f":"ROW()","v":1991},null,"Other Depreciable"]
[{"$f":"ROW()","v":1992},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1993},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1994},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1995},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1996},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1997},null,"Total"]
[{"$f":"ROW()","v":1998},"Over Depreciation"]
[{"$f":"ROW()","v":1999},null,"Pipeline"]
[{"$f":"ROW()","v":2000},null,"Compression"]
[{"$f":"ROW()","v":2001},null,"Metering"]
[{"$f":"ROW()","v":2002},null,"Other Depreciable"]
[{"$f":"ROW()","v":2003},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2004},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2005},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2022 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2020},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2021}]
[{"$f":"ROW()","v":2022},"Opening Value"]
[{"$f":"ROW()","v":2023},null,"Pipeline"]
[{"$f":"ROW()","v":2024},null,"Compression"]
[{"$f":"ROW()","v":2025},null,"Metering"]
[{"$f":"ROW()","v":2026},null,"Other Depreciable"]
[{"$f":"ROW()","v":2027},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2028},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2029},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2030},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2031},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2032},null,"Total"]
[{"$f":"ROW()","v":2033},"Capex"]
[{"$f":"ROW()","v":2034},null,"Pipeline"]
[{"$f":"ROW()","v":2035},null,"Compression"]
[{"$f":"ROW()","v":2036},null,"Metering"]
[{"$f":"ROW()","v":2037},null,"Other Depreciable"]
[{"$f":"ROW()","v":2038},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2039},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2040},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2041},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2042},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2043},null,"Total"]
[{"$f":"ROW()","v":2044},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2045},null,"Pipeline"]
[{"$f":"ROW()","v":2046},null,"Compression"]
[{"$f":"ROW()","v":2047},null,"Metering"]
[{"$f":"ROW()","v":2048},null,"Other Depreciable"]
[{"$f":"ROW()","v":2049},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2050},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2051},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2052},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2053},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2054},null,"Total"]
[{"$f":"ROW()","v":2055},"Depreciation"]
[{"$f":"ROW()","v":2056},null,"Pipeline"]
[{"$f":"ROW()","v":2057},null,"Compression"]
[{"$f":"ROW()","v":2058},null,"Metering"]
[{"$f":"ROW()","v":2059},null,"Other Depreciable"]
[{"$f":"ROW()","v":2060},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2061},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2062},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2063},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2064},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2065},null,"Total"]
[{"$f":"ROW()","v":2066},"Closing Value"]
[{"$f":"ROW()","v":2067},null,"Pipeline"]
[{"$f":"ROW()","v":2068},null,"Compression"]
[{"$f":"ROW()","v":2069},null,"Metering"]
[{"$f":"ROW()","v":2070},null,"Other Depreciable"]
[{"$f":"ROW()","v":2071},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2072},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2073},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2075},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2076},null,"Total"]
[{"$f":"ROW()","v":2077},"Over Depreciation"]
[{"$f":"ROW()","v":2078},null,"Pipeline"]
[{"$f":"ROW()","v":2079},null,"Compression"]
[{"$f":"ROW()","v":2080},null,"Metering"]
[{"$f":"ROW()","v":2081},null,"Other Depreciable"]
[{"$f":"ROW()","v":2082},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2083},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2084},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2085},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2086},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2087},null,"Total"]
[{"$f":"ROW()","v":2088}]
["2023 Capex"]
[{"$f":"ROW()","v":2090},"Life"]
[{"$f":"ROW()","v":2091},null,"Pipeline"]
[{"$f":"ROW()","v":2092},null,"Compression"]
[{"$f":"ROW()","v":2093},null,"Metering"]
[{"$f":"ROW()","v":2094},null,"Other Depreciable"]
[{"$f":"ROW()","v":2095},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2096},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2097},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2100}]
[{"$f":"ROW()","v":2101},"Opening Value"]
[{"$f":"ROW()","v":2102},null,"Pipeline"]
[{"$f":"ROW()","v":2103},null,"Compression"]
[{"$f":"ROW()","v":2104},null,"Metering"]
[{"$f":"ROW()","v":2105},null,"Other Depreciable"]
[{"$f":"ROW()","v":2106},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2107},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2108},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2109},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2110},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2111},null,"Total"]
[{"$f":"ROW()","v":2112},"Capex"]
[{"$f":"ROW()","v":2113},null,"Pipeline"]
[{"$f":"ROW()","v":2114},null,"Compression"]
[{"$f":"ROW()","v":2115},null,"Metering"]
[{"$f":"ROW()","v":2116},null,"Other Depreciable"]
[{"$f":"ROW()","v":2117},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2118},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2119},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2120},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2121},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2122},null,"Total"]
[{"$f":"ROW()","v":2123},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2124},null,"Pipeline"]
[{"$f":"ROW()","v":2125},null,"Compression"]
[{"$f":"ROW()","v":2126},null,"Metering"]
[{"$f":"ROW()","v":2127},null,"Other Depreciable"]
[{"$f":"ROW()","v":2128},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2129},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2130},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2131},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2133},null,"Total"]
[{"$f":"ROW()","v":2134},"Depreciation"]
[{"$f":"ROW()","v":2135},null,"Pipeline"]
[{"$f":"ROW()","v":2136},null,"Compression"]
[{"$f":"ROW()","v":2137},null,"Metering"]
[{"$f":"ROW()","v":2138},null,"Other Depreciable"]
[{"$f":"ROW()","v":2139},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2140},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2141},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Closing Value"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2154},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2155},null,"Total"]
[{"$f":"ROW()","v":2156},"Over Depreciation"]
[{"$f":"ROW()","v":2157},null,"Pipeline"]
[{"$f":"ROW()","v":2158},null,"Compression"]
[{"$f":"ROW()","v":2159},null,"Metering"]
[{"$f":"ROW()","v":2160},null,"Other Depreciable"]
[{"$f":"ROW()","v":2161},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2162},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2163},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2164},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2165},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2166},null,"Total"]
[{"$f":"ROW()","v":2167}]
["2024 Capex"]
[{"$f":"ROW()","v":2169},"Life"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2178},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2179}]
[{"$f":"ROW()","v":2180},"Opening Value"]
[{"$f":"ROW()","v":2181},null,"Pipeline"]
[{"$f":"ROW()","v":2182},null,"Compression"]
[{"$f":"ROW()","v":2183},null,"Metering"]
[{"$f":"ROW()","v":2184},null,"Other Depreciable"]
[{"$f":"ROW()","v":2185},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2186},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2187},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2188},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2189},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2190},null,"Total"]
[{"$f":"ROW()","v":2191},"Capex"]
[{"$f":"ROW()","v":2192},null,"Pipeline"]
[{"$f":"ROW()","v":2193},null,"Compression"]
[{"$f":"ROW()","v":2194},null,"Metering"]
[{"$f":"ROW()","v":2195},null,"Other Depreciable"]
[{"$f":"ROW()","v":2196},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2197},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2198},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2199},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2200},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2201},null,"Total"]
[{"$f":"ROW()","v":2202},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2203},null,"Pipeline"]
[{"$f":"ROW()","v":2204},null,"Compression"]
[{"$f":"ROW()","v":2205},null,"Metering"]
[{"$f":"ROW()","v":2206},null,"Other Depreciable"]
[{"$f":"ROW()","v":2207},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2208},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2209},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2212},null,"Total"]
[{"$f":"ROW()","v":2213},"Depreciation"]
[{"$f":"ROW()","v":2214},null,"Pipeline"]
[{"$f":"ROW()","v":2215},null,"Compression"]
[{"$f":"ROW()","v":2216},null,"Metering"]
[{"$f":"ROW()","v":2217},null,"Other Depreciable"]
[{"$f":"ROW()","v":2218},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2219},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2220},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2221},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2222},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2223},null,"Total"]
[{"$f":"ROW()","v":2224},"Closing Value"]
[{"$f":"ROW()","v":2225},null,"Pipeline"]
[{"$f":"ROW()","v":2226},null,"Compression"]
[{"$f":"ROW()","v":2227},null,"Metering"]
[{"$f":"ROW()","v":2228},null,"Other Depreciable"]
[{"$f":"ROW()","v":2229},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2230},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2231},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2232},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2233},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2234},null,"Total"]
[{"$f":"ROW()","v":2235},"Over Depreciation"]
[{"$f":"ROW()","v":2236},null,"Pipeline"]
[{"$f":"ROW()","v":2237},null,"Compression"]
[{"$f":"ROW()","v":2238},null,"Metering"]
[{"$f":"ROW()","v":2239},null,"Other Depreciable"]
[{"$f":"ROW()","v":2240},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2241},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2242},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2243},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2244},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2245},null,"Total"]
[{"$f":"ROW()","v":2246}]
["2025 Capex"]
[{"$f":"ROW()","v":2248},"Life"]
[{"$f":"ROW()","v":2249},null,"Pipeline"]
[{"$f":"ROW()","v":2250},null,"Compression"]
[{"$f":"ROW()","v":2251},null,"Metering"]
[{"$f":"ROW()","v":2252},null,"Other Depreciable"]
[{"$f":"ROW()","v":2253},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2254},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2255},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2256},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2257},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2258}]
[{"$f":"ROW()","v":2259},"Opening Value"]
[{"$f":"ROW()","v":2260},null,"Pipeline"]
[{"$f":"ROW()","v":2261},null,"Compression"]
[{"$f":"ROW()","v":2262},null,"Metering"]
[{"$f":"ROW()","v":2263},null,"Other Depreciable"]
[{"$f":"ROW()","v":2264},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2265},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2266},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2267},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2268},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2269},null,"Total"]
[{"$f":"ROW()","v":2270},"Capex"]
[{"$f":"ROW()","v":2271},null,"Pipeline"]
[{"$f":"ROW()","v":2272},null,"Compression"]
[{"$f":"ROW()","v":2273},null,"Metering"]
[{"$f":"ROW()","v":2274},null,"Other Depreciable"]
[{"$f":"ROW()","v":2275},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2276},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2277},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280},null,"Total"]
[{"$f":"ROW()","v":2281},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2290},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2291},null,"Total"]
[{"$f":"ROW()","v":2292},"Depreciation"]
[{"$f":"ROW()","v":2293},null,"Pipeline"]
[{"$f":"ROW()","v":2294},null,"Compression"]
[{"$f":"ROW()","v":2295},null,"Metering"]
[{"$f":"ROW()","v":2296},null,"Other Depreciable"]
[{"$f":"ROW()","v":2297},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2298},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2299},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2301},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2302},null,"Total"]
[{"$f":"ROW()","v":2303},"Closing Value"]
[{"$f":"ROW()","v":2304},null,"Pipeline"]
[{"$f":"ROW()","v":2305},null,"Compression"]
[{"$f":"ROW()","v":2306},null,"Metering"]
[{"$f":"ROW()","v":2307},null,"Other Depreciable"]
[{"$f":"ROW()","v":2308},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2309},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2310},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2311},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2312},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2313},null,"Total"]
[{"$f":"ROW()","v":2314},"Over Depreciation"]
[{"$f":"ROW()","v":2315},null,"Pipeline"]
[{"$f":"ROW()","v":2316},null,"Compression"]
[{"$f":"ROW()","v":2317},null,"Metering"]
[{"$f":"ROW()","v":2318},null,"Other Depreciable"]
[{"$f":"ROW()","v":2319},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2320},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2321},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2322},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2323},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2324},null,"Total"]
[{"$f":"ROW()","v":2325}]

{"sheet":"Asset_Splits","index":13,"n_rows":293,"n_cols":12,"rows_kept":293,"cut":false,"hidden":false,"merged":[]}
[null,"DBP's Asset Reclassification Splits"]
[]
[]
[]
["Reference","Capex",null,null,"New Asset Classes"]
[null,2005,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B6&\"-\"&B7","v":"Capex-2005-Pipeline"},"Pipeline",{"$f":"1-SUM(D7:F7)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B6&\"-\"&B8","v":"Capex-2005-Compression"},"Compression",{"$f":"1-SUM(D8:F8)","v":0.98732840693266721},0,0,1.2671593067332827E-2]
[{"$f":"\"Capex-\"&B6&\"-\"&B9","v":"Capex-2005-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B6&\"-\"&B10","v":"Capex-2005-Other"},"Other",6.6163705213783786E-2,0.5936247074672063,0,0.34021158731900986]
[{"$f":"\"Capex-\"&B6&\"-\"&B11","v":"Capex-2005-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B6&\"-\"&B12","v":"Capex-2005-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B6&\"-\"&B13","v":"Capex-2005-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2006,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B15&\"-\"&B16","v":"Capex-2006-Pipeline"},"Pipeline",{"$f":"1-SUM(D16:F16)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B15&\"-\"&B17","v":"Capex-2006-Compression"},"Compression",{"$f":"1-SUM(D17:F17)","v":0.99301823008023804},0,0,6.9817699197619234E-3]
[{"$f":"\"Capex-\"&B15&\"-\"&B18","v":"Capex-2006-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B15&\"-\"&B19","v":"Capex-2006-Other"},"Other",0.37054626207479102,0.62945373792520898,0,0]
[{"$f":"\"Capex-\"&B15&\"-\"&B20","v":"Capex-2006-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B15&\"-\"&B21","v":"Capex-2006-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B15&\"-\"&B22","v":"Capex-2006-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2007,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B24&\"-\"&B25","v":"Capex-2007-Pipeline"},"Pipeline",{"$f":"1-SUM(D25:F25)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B24&\"-\"&B26","v":"Capex-2007-Compression"},"Compression",{"$f":"1-SUM(D26:F26)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B24&\"-\"&B27","v":"Capex-2007-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B24&\"-\"&B28","v":"Capex-2007-Other"},"Other",0.15465320588430076,0.23260985894248457,0,0.6127369351732147]
[{"$f":"\"Capex-\"&B24&\"-\"&B29","v":"Capex-2007-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B24&\"-\"&B30","v":"Capex-2007-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B24&\"-\"&B31","v":"Capex-2007-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2008,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B33&\"-\"&B34","v":"Capex-2008-Pipeline"},"Pipeline",{"$f":"1-SUM(D34:F34)","v":0.99983755901265692},0,1.6244098734312411E-4,0]
[{"$f":"\"Capex-\"&B33&\"-\"&B35","v":"Capex-2008-Compression"},"Compression",{"$f":"1-SUM(D35:F35)","v":0.81342426950997049},0,0,0.18657573049002957]
[{"$f":"\"Capex-\"&B33&\"-\"&B36","v":"Capex-2008-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B33&\"-\"&B37","v":"Capex-2008-Other"},"Other",0.32127056547967658,0.61690095003953693,0,6.1828484480786428E-2]
[{"$f":"\"Capex-\"&B33&\"-\"&B38","v":"Capex-2008-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B33&\"-\"&B39","v":"Capex-2008-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B33&\"-\"&B40","v":"Capex-2008-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2009,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B42&\"-\"&B43","v":"Capex-2009-Pipeline"},"Pipeline",{"$f":"1-SUM(D43:F43)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B42&\"-\"&B44","v":"Capex-2009-Compression"},"Compression",{"$f":"1-SUM(D44:F44)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B42&\"-\"&B45","v":"Capex-2009-Metering"},"Metering",0,0,0,1]
[{"$f":"\"Capex-\"&B42&\"-\"&B46","v":"Capex-2009-Other"},"Other",0.74915999225416618,0.13245063408909108,0,0.11838937365674272]
[{"$f":"\"Capex-\"&B42&\"-\"&B47","v":"Capex-2009-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B42&\"-\"&B48","v":"Capex-2009-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B42&\"-\"&B49","v":"Capex-2009-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2010,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B51&\"-\"&B52","v":"Capex-2010-Pipeline"},"Pipeline",{"$f":"1-SUM(D52:F52)","v":0.97171302957534744},0,2.8286970424652592E-2,0]
[{"$f":"\"Capex-\"&B51&\"-\"&B53","v":"Capex-2010-Compression"},"Compression",{"$f":"1-SUM(D53:F53)","v":0.96098792172861591},0,0,3.9012078271384122E-2]
[{"$f":"\"Capex-\"&B51&\"-\"&B54","v":"Capex-2010-Metering"},"Metering",0.98326488578404858,0,0,1.6735114215951443E-2]
[{"$f":"\"Capex-\"&B51&\"-\"&B55","v":"Capex-2010-Other"},"Other",0.83011949568129639,0,0,0.16988050431870361]
[{"$f":"\"Capex-\"&B51&\"-\"&B56","v":"Capex-2010-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B51&\"-\"&B57","v":"Capex-2010-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B51&\"-\"&B58","v":"Capex-2010-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2011,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B60&\"-\"&B61","v":"Capex-2011-Pipeline"},"Pipeline",{"$f":"1-SUM(D61:F61)","v":0.57891771513748491},0,0.31952524204811389,0.10155704281440121]
[{"$f":"\"Capex-\"&B60&\"-\"&B62","v":"Capex-2011-Compression"},"Compression",{"$f":"1-SUM(D62:F62)","v":0.70386842937212557},0,5.8870467426346724E-5,0.29607270016044807]
[{"$f":"\"Capex-\"&B60&\"-\"&B63","v":"Capex-2011-Metering"},"Metering",9.9021687723261254E-2,0,0.37120448252345267,0.52977382975328613]
[{"$f":"\"Capex-\"&B60&\"-\"&B64","v":"Capex-2011-Other"},"Other",0.46655673811984,0.11918111878171736,0,0.41426214309844267]
[{"$f":"\"Capex-\"&B60&\"-\"&B65","v":"Capex-2011-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B60&\"-\"&B66","v":"Capex-2011-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B60&\"-\"&B67","v":"Capex-2011-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2012,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B69&\"-\"&B70","v":"Capex-2012-Pipeline"},"Pipeline",{"$f":"1-SUM(D70:F70)","v":0.6973562456305179},0,0.34799084396120372,-4.5347089591721623E-2]
[{"$f":"\"Capex-\"&B69&\"-\"&B71","v":"Capex-2012-Compression"},"Compression",{"$f":"1-SUM(D71:F71)","v":0.70049323386831008},0,-2.0555690475943536E-4,0.2997123230364494]
[{"$f":"\"Capex-\"&B69&\"-\"&B72","v":"Capex-2012-Metering"},"Metering",-1.8272440498209752E-2,0,0.16080035038108681,0.85747209011712289]
[{"$f":"\"Capex-\"&B69&\"-\"&B73","v":"Capex-2012-Other"},"Other",0.32578012380696086,0.29940317658052246,-5.489080376473496E-3,0.38030577998899018]
[{"$f":"\"Capex-\"&B69&\"-\"&B74","v":"Capex-2012-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B69&\"-\"&B75","v":"Capex-2012-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B69&\"-\"&B76","v":"Capex-2012-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2013,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B78&\"-\"&B79","v":"Capex-2013-Pipeline"},"Pipeline",{"$f":"1-SUM(D79:F79)","v":0.51812331002257861},0,0.41420915161590166,6.766753836151973E-2]
[{"$f":"\"Capex-\"&B78&\"-\"&B80","v":"Capex-2013-Compression"},"Compression",{"$f":"1-SUM(D80:F80)","v":0.83072438200081611},0,0,0.16927561799918384]
[{"$f":"\"Capex-\"&B78&\"-\"&B81","v":"Capex-2013-Metering"},"Metering",0.2010498746958711,0,0.11394961751589799,0.68500050778823096]
[{"$f":"\"Capex-\"&B78&\"-\"&B82","v":"Capex-2013-Other"},"Other",0.62700137927224286,0.16741954476266202,1.4699255602276418E-2,0.19087982036281873]
[{"$f":"\"Capex-\"&B78&\"-\"&B83","v":"Capex-2013-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B78&\"-\"&B84","v":"Capex-2013-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B78&\"-\"&B85","v":"Capex-2013-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2014,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B87&\"-\"&B88","v":"Capex-2014-Pipeline"},"Pipeline",{"$f":"1-SUM(D88:F88)","v":0.61025927064633367},0,0.32127014424259126,6.8470585111075039E-2]
[{"$f":"\"Capex-\"&B87&\"-\"&B89","v":"Capex-2014-Compression"},"Compression",{"$f":"1-SUM(D89:F89)","v":0.55212253145400514},0,0,0.44787746854599486]
[{"$f":"\"Capex-\"&B87&\"-\"&B90","v":"Capex-2014-Metering"},"Metering",0.40844280386974263,0,0,0.59155719613025737]
[{"$f":"\"Capex-\"&B87&\"-\"&B91","v":"Capex-2014-Other"},"Other",0.50153985736247109,0.11795125054855342,0.10167884693430121,0.2788300451546743]
[{"$f":"\"Capex-\"&B87&\"-\"&B92","v":"Capex-2014-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B87&\"-\"&B93","v":"Capex-2014-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B87&\"-\"&B94","v":"Capex-2014-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2015,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B96&\"-\"&B97","v":"Capex-2015-Pipeline"},"Pipeline",{"$f":"1-SUM(D97:F97)","v":0.74707824070804008},0,0.25292175929195998,0]
[{"$f":"\"Capex-\"&B96&\"-\"&B98","v":"Capex-2015-Compression"},"Compression",{"$f":"1-SUM(D98:F98)","v":0.42383664743189753},5.9759261114742182E-2,0,0.5164040914533603]
[{"$f":"\"Capex-\"&B96&\"-\"&B99","v":"Capex-2015-Metering"},"Metering",0.33879588847096309,-3.4413953975591865E-5,4.5424897932514252E-2,0.61581362755049829]
[{"$f":"\"Capex-\"&B96&\"-\"&B100","v":"Capex-2015-Other"},"Other",0.46398996042543739,0.21140521909569246,5.2271880716723368E-2,0.27233293976214673]
[{"$f":"\"Capex-\"&B96&\"-\"&B101","v":"Capex-2015-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B96&\"-\"&B102","v":"Capex-2015-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B96&\"-\"&B103","v":"Capex-2015-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[null,null,null,null,null,null,null,"DBP PROPOSED"]
[null,2016,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2016,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B105&\"-\"&B106","v":"Capex-2016-Pipeline"},"Pipeline",{"$f":"1-SUM(D106:F106)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J106:L106)","v":0},0,0.60148471272782511,0.39851528727217483]
[{"$f":"\"Capex-\"&B105&\"-\"&B107","v":"Capex-2016-Compression"},"Compression",{"$f":"1-SUM(D107:F107)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J107:L107)","v":0.38214892936786216},3.9132128874451604E-2,2.4335102021403331E-2,0.55438383973628291]
[{"$f":"\"Capex-\"&B105&\"-\"&B108","v":"Capex-2016-Metering"},"Metering",1,0,0,0,null,"Metering",0.99909209043976732,0,9.0790956023268146E-4,0]
[{"$f":"\"Capex-\"&B105&\"-\"&B109","v":"Capex-2016-Other"},"Other",1,0,0,0,null,"Other",0.34310690768712826,0.46316225004362271,0,0.19373084226924905]
[{"$f":"\"Capex-\"&B105&\"-\"&B110","v":"Capex-2016-Computers and Motor Vehicles"},"Computers and Motor Vehicles",1,null,null,null,null,"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B105&\"-\"&B111","v":"Capex-2016-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection",1,null,null,null,null,"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B105&\"-\"&B112","v":"Capex-2016-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications",1,null,null,null,null,"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2017,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2017,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B114&\"-\"&B115","v":"Capex-2017-Pipeline"},"Pipeline",{"$f":"1-SUM(D115:F115)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J115:L115)","v":0},0,0.79818469215101528,0.2018153078489846]
[{"$f":"\"Capex-\"&B114&\"-\"&B116","v":"Capex-2017-Compression"},"Compression",{"$f":"1-SUM(D116:F116)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J116:L116)","v":0.48449904965298496},0,4.6470589293366761E-2,0.46903036105364826]
[{"$f":"\"Capex-\"&B114&\"-\"&B117","v":"Capex-2017-Metering"},"Metering",1,0,0,0,null,"Metering",0.96060421742047764,0,3.9395782579522323E-2,0]
[{"$f":"\"Capex-\"&B114&\"-\"&B118","v":"Capex-2017-Other"},"Other",1,0,0,0,null,"Other",0.5078493135890304,0.3314195584352802,0,0.16073112797568936]
[{"$f":"\"Capex-\"&B114&\"-\"&B119","v":"Capex-2017-Computers and Motor Vehicles"},"Computers and Motor Vehicles",null,null,null,null,null,"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B114&\"-\"&B120","v":"Capex-2017-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection",null,null,null,null,null,"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B114&\"-\"&B121","v":"Capex-2017-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,null,null,null,null,"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2018,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2018,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B123&\"-\"&B124","v":"Capex-2018-Pipeline"},"Pipeline",{"$f":"1-SUM(D124:F124)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J124:L124)","v":1.680812478241489E-2},0,0.87433851643697424,0.10885335878061089]
[{"$f":"\"Capex-\"&B123&\"-\"&B125","v":"Capex-2018-Compression"},"Compression",{"$f":"1-SUM(D125:F125)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J125:L125)","v":0.65992510255749037},0,9.5125200244949054E-2,0.24494969719756052]
[{"$f":"\"Capex-\"&B123&\"-\"&B126","v":"Capex-2018-Metering"},"Metering",1,0,0,0,null,"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B123&\"-\"&B127","v":"Capex-2018-Other"},"Other",1,0,0,0,null,"Other",0.29380888304341413,0.49240310609476828,0,0.21378801086181759]
[{"$f":"\"Capex-\"&B123&\"-\"&B128","v":"Capex-2018-Computers and Motor Vehicles"},"Computers and Motor Vehicles",null,null,null,null,null,"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B123&\"-\"&B129","v":"Capex-2018-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection",null,null,null,null,null,"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B123&\"-\"&B130","v":"Capex-2018-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,null,null,null,null,"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2019,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2019,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B132&\"-\"&B133","v":"Capex-2019-Pipeline"},"Pipeline",{"$f":"1-SUM(D133:F133)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J133:L133)","v":1.3169468837314069E-3},0,0.97894814276054942,1.9734910355719146E-2]
[{"$f":"\"Capex-\"&B132&\"-\"&B134","v":"Capex-2019-Compression"},"Compression",{"$f":"1-SUM(D134:F134)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J134:L134)","v":0.31648638285370012},4.0132813132809315E-2,0.1100076184823887,0.53337318553110191]
[{"$f":"\"Capex-\"&B132&\"-\"&B135","v":"Capex-2019-Metering"},"Metering",1,0,0,0,null,"Metering",0.96755505656291774,0,3.2444943437082298E-2,0]
[{"$f":"\"Capex-\"&B132&\"-\"&B136","v":"Capex-2019-Other"},"Other",1,0,0,0,null,"Other",0.30651163577518648,0.35028048705555104,0,0.34320787716926254]
[{"$f":"\"Capex-\"&B132&\"-\"&B137","v":"Capex-2019-Computers and Motor Vehicles"},"Computers and Motor Vehicles",null,null,null,null,null,"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B132&\"-\"&B138","v":"Capex-2019-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection",null,null,null,null,null,"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B132&\"-\"&B139","v":"Capex-2019-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,null,null,null,null,"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2020,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2020,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B141&\"-\"&B142","v":"Capex-2020-Pipeline"},"Pipeline",{"$f":"1-SUM(D142:F142)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J142:L142)","v":4.9308526598278446E-2},0,0.79080595311283652,0.15988552028888497]
[{"$f":"\"Capex-\"&B141&\"-\"&B143","v":"Capex-2020-Compression"},"Compression",{"$f":"1-SUM(D143:F143)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J143:L143)","v":0.64818205597698142},0,0.13078733978550877,0.22103060423750984]
[{"$f":"\"Capex-\"&B141&\"-\"&B144","v":"Capex-2020-Metering"},"Metering",1,0,0,0,null,"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B141&\"-\"&B145","v":"Capex-2020-Other"},"Other",1,0,0,0,null,"Other",0.36791679254240228,0.34146850229453479,0,0.29061470516306298]
[{"$f":"\"Capex-\"&B141&\"-\"&B146","v":"Capex-2020-Computers and Motor Vehicles"},"Computers and Motor Vehicles",null,null,null,null,null,"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B141&\"-\"&B147","v":"Capex-2020-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection",null,null,null,null,null,"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B141&\"-\"&B148","v":"Capex-2020-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,null,null,null,null,"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,"Redundant Disposed (2005 on only)",null,null,null,null,null,"Redundant Disposed (2005 on only)"]
[null,2005,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2005,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B151&\"-\"&B152","v":"Redundant-2005-Pipeline"},"Pipeline",{"$f":"1-SUM(D152:F152)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J152:L152)","v":1},0,0,0]
[{"$f":"\"Redundant-\"&B151&\"-\"&B153","v":"Redundant-2005-Compression"},"Compression",{"$f":"1-SUM(D153:F153)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J153:L153)","v":0.98732840693266721},0,0,1.2671593067332827E-2]
[{"$f":"\"Redundant-\"&B151&\"-\"&B154","v":"Redundant-2005-Metering"},"Metering",1,0,0,0,null,"Metering",1,0,0,0]
[{"$f":"\"Redundant-\"&B151&\"-\"&B155","v":"Redundant-2005-Other"},"Other",1,0,0,0,null,"Other",6.6163705213783786E-2,0.5936247074672063,0,0.34021158731900986]
[{"$f":"\"Redundant-\"&B151&\"-\"&B156","v":"Redundant-2005-"}]
[{"$f":"\"Redundant-\"&B151&\"-\"&B157","v":"Redundant-2005-"}]
[{"$f":"\"Redundant-\"&B151&\"-\"&B158","v":"Redundant-2005-"}]
[]
[null,2006,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2006,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B160&\"-\"&B161","v":"Redundant-2006-Pipeline"},"Pipeline",{"$f":"1-SUM(D161:F161)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J161:L161)","v":1},0,0,0]
[{"$f":"\"Redundant-\"&B160&\"-\"&B162","v":"Redundant-2006-Compression"},"Compression",{"$f":"1-SUM(D162:F162)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J162:L162)","v":0.99301823008023804},0,0,6.9817699197619234E-3]
[{"$f":"\"Redundant-\"&B160&\"-\"&B163","v":"Redundant-2006-Metering"},"Metering",1,0,0,0,null,"Metering",1,0,0,0]
[{"$f":"\"Redundant-\"&B160&\"-\"&B164","v":"Redundant-2006-Other"},"Other",1,0,0,0,null,"Other",0.37054626207479102,0.62945373792520898,0,0]
[{"$f":"\"Redundant-\"&B160&\"-\"&B165","v":"Redundant-2006-"}]
[{"$f":"\"Redundant-\"&B160&\"-\"&B166","v":"Redundant-2006-"}]
[{"$f":"\"Redundant-\"&B160&\"-\"&B167","v":"Redundant-2006-"}]
[]
[null,2007,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2007,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B169&\"-\"&B170","v":"Redundant-2007-Pipeline"},"Pipeline",{"$f":"1-SUM(D170:F170)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J170:L170)","v":1},0,0,0]
[{"$f":"\"Redundant-\"&B169&\"-\"&B171","v":"Redundant-2007-Compression"},"Compression",{"$f":"1-SUM(D171:F171)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J171:L171)","v":1},0,0,0]
[{"$f":"\"Redundant-\"&B169&\"-\"&B172","v":"Redundant-2007-Metering"},"Metering",1,0,0,0,null,"Metering",1,0,0,0]
[{"$f":"\"Redundant-\"&B169&\"-\"&B173","v":"Redundant-2007-Other"},"Other",1,0,0,0,null,"Other",0.15465320588430076,0.23260985894248457,0,0.6127369351732147]
[{"$f":"\"Redundant-\"&B169&\"-\"&B174","v":"Redundant-2007-"}]
[{"$f":"\"Redundant-\"&B169&\"-\"&B175","v":"Redundant-2007-"}]
[{"$f":"\"Redundant-\"&B169&\"-\"&B176","v":"Redundant-2007-"}]
[]
[null,2008,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2008,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B178&\"-\"&B179","v":"Redundant-2008-Pipeline"},"Pipeline",{"$f":"1-SUM(D179:F179)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J179:L179)","v":0.99983755901265692},0,1.6244098734312411E-4,0]
[{"$f":"\"Redundant-\"&B178&\"-\"&B180","v":"Redundant-2008-Compression"},"Compression",{"$f":"1-SUM(D180:F180)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J180:L180)","v":0.81342426950997049},0,0,0.18657573049002957]
[{"$f":"\"Redundant-\"&B178&\"-\"&B181","v":"Redundant-2008-Metering"},"Metering",1,0,0,0,null,"Metering",1,0,0,0]
[{"$f":"\"Redundant-\"&B178&\"-\"&B182","v":"Redundant-2008-Other"},"Other",1,0,0,0,null,"Other",0.32127056547967658,0.61690095003953693,0,6.1828484480786428E-2]
[{"$f":"\"Redundant-\"&B178&\"-\"&B183","v":"Redundant-2008-"}]
[{"$f":"\"Redundant-\"&B178&\"-\"&B184","v":"Redundant-2008-"}]
[{"$f":"\"Redundant-\"&B178&\"-\"&B185","v":"Redundant-2008-"}]
[]
[null,2009,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2009,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B187&\"-\"&B188","v":"Redundant-2009-Pipeline"},"Pipeline",{"$f":"1-SUM(D188:F188)","v":1},0,0,0,null,"Pipeline",{"$f":"1-SUM(J188:L188)","v":1},0,0,0]
[{"$f":"\"Redundant-\"&B187&\"-\"&B189","v":"Redundant-2009-Compression"},"Compression",{"$f":"1-SUM(D189:F189)","v":1},0,0,0,null,"Compression",{"$f":"1-SUM(J189:L189)","v":1},0,0,0]
[{"$f":"\"Redundant-\"&B187&\"-\"&B190","v":"Redundant-2009-Metering"},"Metering",1,0,0,0,null,"Metering",0,0,0,1]
[{"$f":"\"Redundant-\"&B187&\"-\"&B191","v":"Redundant-2009-Other"},"Other",1,0,0,0,null,"Other",0.74915999225416618,0.13245063408909108,0,0.11838937365674272]
[{"$f":"\"Redundant-\"&B187&\"-\"&B192","v":"Redundant-2009-"}]
[{"$f":"\"Redundant-\"&B187&\"-\"&B193","v":"Redundant-2009-"}]
[{"$f":"\"Redundant-\"&B187&\"-\"&B194","v":"Redundant-2009-"}]
[]
[null,2010,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2010,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B196&\"-\"&B197","v":"Redundant-2010-Pipeline"},"Pipeline",{"$f":"1-SUM(D197:F197)","v":0.97171302957534744},{"$f":"J197","v":0},{"$f":"K197","v":2.8286970424652592E-2},{"$f":"L197","v":0},null,"Pipeline",{"$f":"1-SUM(J197:L197)","v":0.97171302957534744},0,2.8286970424652592E-2,0]
[{"$f":"\"Redundant-\"&B196&\"-\"&B198","v":"Redundant-2010-Compression"},"Compression",{"$f":"1-SUM(D198:F198)","v":0.96098792172861591},{"$f":"J198","v":0},0,3.9012078271384122E-2,null,"Compression",{"$f":"1-SUM(J198:L198)","v":0.96098792172861591},0,0,3.9012078271384122E-2]
[{"$f":"\"Redundant-\"&B196&\"-\"&B199","v":"Redundant-2010-Metering"},"Metering",0.98326488578404858,0,0,1.6735114215951443E-2,null,"Metering",0.98326488578404858,0,0,1.6735114215951443E-2]
[{"$f":"\"Redundant-\"&B196&\"-\"&B200","v":"Redundant-2010-Other"},"Other",0.83011949568129639,0,0,0.16988050431870361,null,"Other",0.83011949568129639,0,0,0.16988050431870361]
[{"$f":"\"Redundant-\"&B196&\"-\"&B201","v":"Redundant-2010-"}]
[{"$f":"\"Redundant-\"&B196&\"-\"&B202","v":"Redundant-2010-"}]
[{"$f":"\"Redundant-\"&B196&\"-\"&B203","v":"Redundant-2010-"}]
[]
[null,2011,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2011,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B205&\"-\"&B206","v":"Redundant-2011-Pipeline"},"Pipeline",{"$f":"1-SUM(D206:F206)","v":0.57891771513748491},{"$f":"J206","v":0},{"$f":"K206","v":0.31952524204811389},{"$f":"L206","v":0.10155704281440121},null,"Pipeline",{"$f":"1-SUM(J206:L206)","v":0.57891771513748491},0,0.31952524204811389,0.10155704281440121]
[{"$f":"\"Redundant-\"&B205&\"-\"&B207","v":"Redundant-2011-Compression"},"Compression",{"$f":"1-SUM(D207:F207)","v":0.70386842937212557},{"$f":"J207","v":0},5.8870467426346724E-5,0.29607270016044807,null,"Compression",{"$f":"1-SUM(J207:L207)","v":0.70386842937212557},0,5.8870467426346724E-5,0.29607270016044807]
[{"$f":"\"Redundant-\"&B205&\"-\"&B208","v":"Redundant-2011-Metering"},"Metering",9.9021687723261254E-2,0,0.37120448252345267,0.52977382975328613,null,"Metering",9.9021687723261254E-2,0,0.37120448252345267,0.52977382975328613]
[{"$f":"\"Redundant-\"&B205&\"-\"&B209","v":"Redundant-2011-Other"},"Other",0.46655673811984,0.11918111878171736,0,0.41426214309844267,null,"Other",0.46655673811984,0.11918111878171736,0,0.41426214309844267]
[{"$f":"\"Redundant-\"&B205&\"-\"&B210","v":"Redundant-2011-"}]
[{"$f":"\"Redundant-\"&B205&\"-\"&B211","v":"Redundant-2011-"}]
[{"$f":"\"Redundant-\"&B205&\"-\"&B212","v":"Redundant-2011-"}]
[]
[null,2012,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2012,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B214&\"-\"&B215","v":"Redundant-2012-Pipeline"},"Pipeline",{"$f":"1-SUM(D215:F215)","v":0.6973562456305179},{"$f":"J215","v":0},{"$f":"K215","v":0.34799084396120372},{"$f":"L215","v":-4.5347089591721623E-2},null,"Pipeline",{"$f":"1-SUM(J215:L215)","v":0.6973562456305179},0,0.34799084396120372,-4.5347089591721623E-2]
[{"$f":"\"Redundant-\"&B214&\"-\"&B216","v":"Redundant-2012-Compression"},"Compression",{"$f":"1-SUM(D216:F216)","v":0.70049323386831008},{"$f":"J216","v":0},-2.0555690475943536E-4,0.2997123230364494,null,"Compression",{"$f":"1-SUM(J216:L216)","v":0.70049323386831008},0,-2.0555690475943536E-4,0.2997123230364494]
[{"$f":"\"Redundant-\"&B214&\"-\"&B217","v":"Redundant-2012-Metering"},"Metering",-1.8272440498209752E-2,0,0.16080035038108681,0.85747209011712289,null,"Metering",-1.8272440498209752E-2,0,0.16080035038108681,0.85747209011712289]
[{"$f":"\"Redundant-\"&B214&\"-\"&B218","v":"Redundant-2012-Other"},"Other",0.32578012380696086,0.29940317658052246,-5.489080376473496E-3,0.38030577998899018,null,"Other",0.32578012380696086,0.29940317658052246,-5.489080376473496E-3,0.38030577998899018]
[{"$f":"\"Redundant-\"&B214&\"-\"&B219","v":"Redundant-2012-"}]
[{"$f":"\"Redundant-\"&B214&\"-\"&B220","v":"Redundant-2012-"}]
[{"$f":"\"Redundant-\"&B214&\"-\"&B221","v":"Redundant-2012-"}]
[]
[null,2013,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2013,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B223&\"-\"&B224","v":"Redundant-2013-Pipeline"},"Pipeline",{"$f":"1-SUM(D224:F224)","v":0.51812331002257861},{"$f":"J224","v":0},{"$f":"K224","v":0.41420915161590166},{"$f":"L224","v":6.766753836151973E-2},null,"Pipeline",{"$f":"1-SUM(J224:L224)","v":0.51812331002257861},0,0.41420915161590166,6.766753836151973E-2]
[{"$f":"\"Redundant-\"&B223&\"-\"&B225","v":"Redundant-2013-Compression"},"Compression",{"$f":"1-SUM(D225:F225)","v":0.83072438200081611},{"$f":"J225","v":0},0,0.16927561799918384,null,"Compression",{"$f":"1-SUM(J225:L225)","v":0.83072438200081611},0,0,0.16927561799918384]
[{"$f":"\"Redundant-\"&B223&\"-\"&B226","v":"Redundant-2013-Metering"},"Metering",0.2010498746958711,0,0.11394961751589799,0.68500050778823096,null,"Metering",0.2010498746958711,0,0.11394961751589799,0.68500050778823096]
[{"$f":"\"Redundant-\"&B223&\"-\"&B227","v":"Redundant-2013-Other"},"Other",0.62700137927224286,0.16741954476266202,1.4699255602276418E-2,0.19087982036281873,null,"Other",0.62700137927224286,0.16741954476266202,1.4699255602276418E-2,0.19087982036281873]
[{"$f":"\"Redundant-\"&B223&\"-\"&B228","v":"Redundant-2013-"}]
[{"$f":"\"Redundant-\"&B223&\"-\"&B229","v":"Redundant-2013-"}]
[{"$f":"\"Redundant-\"&B223&\"-\"&B230","v":"Redundant-2013-"}]
[]
[null,2014,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2014,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B232&\"-\"&B233","v":"Redundant-2014-Pipeline"},"Pipeline",{"$f":"1-SUM(D233:F233)","v":0.61025927064633367},{"$f":"J233","v":0},{"$f":"K233","v":0.32127014424259126},{"$f":"L233","v":6.8470585111075039E-2},null,"Pipeline",{"$f":"1-SUM(J233:L233)","v":0.61025927064633367},0,0.32127014424259126,6.8470585111075039E-2]
[{"$f":"\"Redundant-\"&B232&\"-\"&B234","v":"Redundant-2014-Compression"},"Compression",{"$f":"1-SUM(D234:F234)","v":0.55212253145400514},{"$f":"J234","v":0},0,0.44787746854599486,null,"Compression",{"$f":"1-SUM(J234:L234)","v":0.55212253145400514},0,0,0.44787746854599486]
[{"$f":"\"Redundant-\"&B232&\"-\"&B235","v":"Redundant-2014-Metering"},"Metering",0.40844280386974263,0,0,0.59155719613025737,null,"Metering",0.40844280386974263,0,0,0.59155719613025737]
[{"$f":"\"Redundant-\"&B232&\"-\"&B236","v":"Redundant-2014-Other"},"Other",0.50153985736247109,0.11795125054855342,0.10167884693430121,0.2788300451546743,null,"Other",0.50153985736247109,0.11795125054855342,0.10167884693430121,0.2788300451546743]
[{"$f":"\"Redundant-\"&B232&\"-\"&B237","v":"Redundant-2014-"}]
[{"$f":"\"Redundant-\"&B232&\"-\"&B238","v":"Redundant-2014-"}]
[{"$f":"\"Redundant-\"&B232&\"-\"&B239","v":"Redundant-2014-"}]
[]
[null,2015,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2015,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B241&\"-\"&B242","v":"Redundant-2015-Pipeline"},"Pipeline",{"$f":"1-SUM(D242:F242)","v":0.74707824070804008},{"$f":"J242","v":0},{"$f":"K242","v":0.25292175929195998},{"$f":"L242","v":0},null,"Pipeline",{"$f":"1-SUM(J242:L242)","v":0.74707824070804008},0,0.25292175929195998,0]
[{"$f":"\"Redundant-\"&B241&\"-\"&B243","v":"Redundant-2015-Compression"},"Compression",{"$f":"1-SUM(D243:F243)","v":0.42383664743189753},{"$f":"J243","v":5.9759261114742182E-2},0,0.5164040914533603,null,"Compression",{"$f":"1-SUM(J243:L243)","v":0.42383664743189753},5.9759261114742182E-2,0,0.5164040914533603]
[{"$f":"\"Redundant-\"&B241&\"-\"&B244","v":"Redundant-2015-Metering"},"Metering",0.33879588847096309,-3.4413953975591865E-5,4.5424897932514252E-2,0.61581362755049829,null,"Metering",0.33879588847096309,-3.4413953975591865E-5,4.5424897932514252E-2,0.61581362755049829]
[{"$f":"\"Redundant-\"&B241&\"-\"&B245","v":"Redundant-2015-Other"},"Other",0.46398996042543739,0.21140521909569246,5.2271880716723368E-2,0.27233293976214673,null,"Other",0.46398996042543739,0.21140521909569246,5.2271880716723368E-2,0.27233293976214673]
[{"$f":"\"Redundant-\"&B241&\"-\"&B246","v":"Redundant-2015-"}]
[{"$f":"\"Redundant-\"&B241&\"-\"&B247","v":"Redundant-2015-"}]
[{"$f":"\"Redundant-\"&B241&\"-\"&B248","v":"Redundant-2015-"}]
[]
[null,2016,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2016,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B250&\"-\"&B251","v":"Redundant-2016-Pipeline"},"Pipeline",{"$f":"1-SUM(D251:F251)","v":0},{"$f":"J251","v":0},{"$f":"K251","v":0.60148471272782511},{"$f":"L251","v":0.39851528727217483},null,"Pipeline",{"$f":"1-SUM(J251:L251)","v":0},0,0.60148471272782511,0.39851528727217483]
[{"$f":"\"Redundant-\"&B250&\"-\"&B252","v":"Redundant-2016-Compression"},"Compression",{"$f":"1-SUM(D252:F252)","v":0.38214892936786216},{"$f":"J252","v":3.9132128874451604E-2},2.4335102021403331E-2,0.55438383973628291,null,"Compression",{"$f":"1-SUM(J252:L252)","v":0.38214892936786216},3.9132128874451604E-2,2.4335102021403331E-2,0.55438383973628291]
[{"$f":"\"Redundant-\"&B250&\"-\"&B253","v":"Redundant-2016-Metering"},"Metering",0.99909209043976732,0,9.0790956023268146E-4,0,null,"Metering",0.99909209043976732,0,9.0790956023268146E-4,0]
[{"$f":"\"Redundant-\"&B250&\"-\"&B254","v":"Redundant-2016-Other"},"Other",0.34310690768712826,0.46316225004362271,0,0.19373084226924905,null,"Other",0.34310690768712826,0.46316225004362271,0,0.19373084226924905]
[{"$f":"\"Redundant-\"&B250&\"-\"&B255","v":"Redundant-2016-"}]
[{"$f":"\"Redundant-\"&B250&\"-\"&B256","v":"Redundant-2016-"}]
[{"$f":"\"Redundant-\"&B250&\"-\"&B257","v":"Redundant-2016-"}]
[]
[null,2017,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2017,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B259&\"-\"&B260","v":"Redundant-2017-Pipeline"},"Pipeline",{"$f":"1-SUM(D260:F260)","v":0},{"$f":"J260","v":0},{"$f":"K260","v":0.79818469215101528},{"$f":"L260","v":0.2018153078489846},null,"Pipeline",{"$f":"1-SUM(J260:L260)","v":0},0,0.79818469215101528,0.2018153078489846]
[{"$f":"\"Redundant-\"&B259&\"-\"&B261","v":"Redundant-2017-Compression"},"Compression",{"$f":"1-SUM(D261:F261)","v":0.48449904965298496},{"$f":"J261","v":0},4.6470589293366761E-2,0.46903036105364826,null,"Compression",{"$f":"1-SUM(J261:L261)","v":0.48449904965298496},0,4.6470589293366761E-2,0.46903036105364826]
[{"$f":"\"Redundant-\"&B259&\"-\"&B262","v":"Redundant-2017-Metering"},"Metering",0.96060421742047764,0,3.9395782579522323E-2,0,null,"Metering",0.96060421742047764,0,3.9395782579522323E-2,0]
[{"$f":"\"Redundant-\"&B259&\"-\"&B263","v":"Redundant-2017-Other"},"Other",0.5078493135890304,0.3314195584352802,0,0.16073112797568936,null,"Other",0.5078493135890304,0.3314195584352802,0,0.16073112797568936]
[{"$f":"\"Redundant-\"&B259&\"-\"&B264","v":"Redundant-2017-"}]
[{"$f":"\"Redundant-\"&B259&\"-\"&B265","v":"Redundant-2017-"}]
[{"$f":"\"Redundant-\"&B259&\"-\"&B266","v":"Redundant-2017-"}]
[]
[null,2018,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2018,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B268&\"-\"&B269","v":"Redundant-2018-Pipeline"},"Pipeline",{"$f":"1-SUM(D269:F269)","v":1.680812478241489E-2},{"$f":"J269","v":0},{"$f":"K269","v":0.87433851643697424},{"$f":"L269","v":0.10885335878061089},null,"Pipeline",{"$f":"1-SUM(J269:L269)","v":1.680812478241489E-2},0,0.87433851643697424,0.10885335878061089]
[{"$f":"\"Redundant-\"&B268&\"-\"&B270","v":"Redundant-2018-Compression"},"Compression",{"$f":"1-SUM(D270:F270)","v":0.65992510255749037},{"$f":"J270","v":0},9.5125200244949054E-2,0.24494969719756052,null,"Compression",{"$f":"1-SUM(J270:L270)","v":0.65992510255749037},0,9.5125200244949054E-2,0.24494969719756052]
[{"$f":"\"Redundant-\"&B268&\"-\"&B271","v":"Redundant-2018-Metering"},"Metering",1,0,0,0,null,"Metering",1,0,0,0]
[{"$f":"\"Redundant-\"&B268&\"-\"&B272","v":"Redundant-2018-Other"},"Other",0.29380888304341413,0.49240310609476828,0,0.21378801086181759,null,"Other",0.29380888304341413,0.49240310609476828,0,0.21378801086181759]
[{"$f":"\"Redundant-\"&B268&\"-\"&B273","v":"Redundant-2018-"}]
[{"$f":"\"Redundant-\"&B268&\"-\"&B274","v":"Redundant-2018-"}]
[{"$f":"\"Redundant-\"&B268&\"-\"&B275","v":"Redundant-2018-"}]
[]
[null,2019,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2019,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B277&\"-\"&B278","v":"Redundant-2019-Pipeline"},"Pipeline",{"$f":"1-SUM(D278:F278)","v":1.3169468837314069E-3},{"$f":"J278","v":0},{"$f":"K278","v":0.97894814276054942},{"$f":"L278","v":1.9734910355719146E-2},null,"Pipeline",{"$f":"1-SUM(J278:L278)","v":1.3169468837314069E-3},0,0.97894814276054942,1.9734910355719146E-2]
[{"$f":"\"Redundant-\"&B277&\"-\"&B279","v":"Redundant-2019-Compression"},"Compression",{"$f":"1-SUM(D279:F279)","v":0.31648638285370012},{"$f":"J279","v":4.0132813132809315E-2},0.1100076184823887,0.53337318553110191,null,"Compression",{"$f":"1-SUM(J279:L279)","v":0.31648638285370012},4.0132813132809315E-2,0.1100076184823887,0.53337318553110191]
[{"$f":"\"Redundant-\"&B277&\"-\"&B280","v":"Redundant-2019-Metering"},"Metering",0.96755505656291774,0,3.2444943437082298E-2,0,null,"Metering",0.96755505656291774,0,3.2444943437082298E-2,0]
[{"$f":"\"Redundant-\"&B277&\"-\"&B281","v":"Redundant-2019-Other"},"Other",0.30651163577518648,0.35028048705555104,0,0.34320787716926254,null,"Other",0.30651163577518648,0.35028048705555104,0,0.34320787716926254]
[{"$f":"\"Redundant-\"&B277&\"-\"&B282","v":"Redundant-2019-"}]
[{"$f":"\"Redundant-\"&B277&\"-\"&B283","v":"Redundant-2019-"}]
[{"$f":"\"Redundant-\"&B277&\"-\"&B284","v":"Redundant-2019-"}]
[]
[null,2020,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications",null,2020,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B286&\"-\"&B287","v":"Redundant-2020-Pipeline"},"Pipeline",{"$f":"1-SUM(D287:F287)","v":4.9308526598278446E-2},{"$f":"J287","v":0},{"$f":"K287","v":0.79080595311283652},{"$f":"L287","v":0.15988552028888497},null,"Pipeline",{"$f":"1-SUM(J287:L287)","v":4.9308526598278446E-2},0,0.79080595311283652,0.15988552028888497]
[{"$f":"\"Redundant-\"&B286&\"-\"&B288","v":"Redundant-2020-Compression"},"Compression",{"$f":"1-SUM(D288:F288)","v":0.64818205597698142},{"$f":"J288","v":0},0.13078733978550877,0.22103060423750984,null,"Compression",{"$f":"1-SUM(J288:L288)","v":0.64818205597698142},0,0.13078733978550877,0.22103060423750984]
[{"$f":"\"Redundant-\"&B286&\"-\"&B289","v":"Redundant-2020-Metering"},"Metering",1,0,0,0,null,"Metering",1,0,0,0]
[{"$f":"\"Redundant-\"&B286&\"-\"&B290","v":"Redundant-2020-Other"},"Other",0.36791679254240228,0.34146850229453479,0,0.29061470516306298,null,"Other",0.36791679254240228,0.34146850229453479,0,0.29061470516306298]
[{"$f":"\"Redundant-\"&B286&\"-\"&B291","v":"Redundant-2020-"}]
[{"$f":"\"Redundant-\"&B286&\"-\"&B292","v":"Redundant-2020-"}]
[{"$f":"\"Redundant-\"&B286&\"-\"&B293","v":"Redundant-2020-"}]

{"sheet":"Tax_Asset","index":14,"n_rows":2325,"n_cols":34,"rows_kept":2325,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"}]
["Tax_Asset"]
["Ref.",{"$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}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,{"$f":"Inputs!F$6","v":1997},{"$f":"Inputs!G$6","v":1998},{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,{"$f":"Inputs!F$7","v":365},{"$f":"Inputs!G$7","v":365},{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,{"$f":"Inputs!F$8","v":0},{"$f":"Inputs!G$8","v":0},{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$32& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,{"$f":"Inputs!F32","v":0.59411943042115911},{"$f":"Inputs!G32","v":0.59411943042115911},{"$f":"Inputs!H32","v":0.59411943042115911},{"$f":"Inputs!I32","v":0.6285888897203723},{"$f":"Inputs!J32","v":0.64821733182131314},{"$f":"Inputs!K32","v":0.66784577392225386},{"$f":"Inputs!L32","v":0.68364427610105993},{"$f":"Inputs!M32","v":0.70135774824093333},{"$f":"Inputs!N32","v":0.72098619034187394},{"$f":"Inputs!O32","v":0.74444457236494954},{"$f":"Inputs!P32","v":0.76646672691722451},{"$f":"Inputs!Q32","v":0.79471253384296858},{"$f":"Inputs!R32","v":0.81146852100230837},{"$f":"Inputs!S32","v":0.83301193306431653},{"$f":"Inputs!T32","v":0.85886402753872626},{"$f":"Inputs!U32","v":0.87779690189328741},{"$f":"Inputs!V32","v":0.90189328743545605},{"$f":"Inputs!W32","v":0.91738382099827875},{"$f":"Inputs!X32","v":0.93287435456110157},{"$f":"Inputs!Y32","v":0.946643717728055},{"$f":"Inputs!Z32","v":0.96471600688468151},{"$f":"Inputs!AA32","v":0.98192771084337338},{"$f":"Inputs!AB32","v":1},{"$f":"Inputs!AC32","v":1.0128999999999999},{"$f":"Inputs!AD32","v":1.0259664099999999},{"$f":"Inputs!AE32","v":1.0392013766889998},{"$f":"Inputs!AF32","v":1.0526070744482878},{"$f":"Inputs!AG32","v":1.0661857057086706},{"$f":"Inputs!AH32","v":1.0799395013123123}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$32&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,{"$f":"Inputs!F33","v":1.6831632644822279},{"$f":"Inputs!G33","v":1.6831632644822279},{"$f":"Inputs!H33","v":1.6831632644822279},{"$f":"Inputs!I33","v":1.5908648981130575},{"$f":"Inputs!J33","v":1.542692475053504},{"$f":"Inputs!K33","v":1.4973516926325767},{"$f":"Inputs!L33","v":1.4627490274666977},{"$f":"Inputs!M33","v":1.4258058779675389},{"$f":"Inputs!N33","v":1.3869891176775861},{"$f":"Inputs!O33","v":1.3432833512684532},{"$f":"Inputs!P33","v":1.3046880769659244},{"$f":"Inputs!Q33","v":1.2583166332665332},{"$f":"Inputs!R33","v":1.2323336939365457},{"$f":"Inputs!S33","v":1.200462994955428},{"$f":"Inputs!T33","v":1.1643286573146294},{"$f":"Inputs!U33","v":1.1392156862745098},{"$f":"Inputs!V33","v":1.1087786259541985},{"$f":"Inputs!W33","v":1.0900562851782365},{"$f":"Inputs!X33","v":1.0719557195571956},{"$f":"Inputs!Y33","v":1.0563636363636364},{"$f":"Inputs!Z33","v":1.0365744870651206},{"$f":"Inputs!AA33","v":1.0184049079754602},{"$f":"Inputs!AB33","v":1},{"$f":"Inputs!AC33","v":0.98726429065060728},{"$f":"Inputs!AD33","v":0.97469077959384665},{"$f":"Inputs!AE33","v":0.96227740111940641},{"$f":"Inputs!AF33","v":0.95002211582526064},{"$f":"Inputs!AG33","v":0.93792291028261499},{"$f":"Inputs!AH33","v":0.92597779670511904}]
["DBNGP Asset Account Summary [m$ OD]"]
["All Tax Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,{"$f":"G22+G29","v":0},{"$f":"H22+H29","v":0},{"$f":"I22+I29","v":1549.9999999999998},{"$f":"J22+J29","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,409.3706277940239,603.8578165505412,456.70534923837505,1061.8200652576827,1009.1989641947833,1574.212908599719,1634.439600823388,1572.7603536537408,1499.1974339940982,1416.0694332534397,1342.0368431422987,1262.3652349000656,1197.492026622511,1131.4460180292494,1061.8716868889928,{"$f":"AD22+AD29","v":988.67173024004876},926.85934005823481,847.40878404161731,754.0300060497633,662.05352763935991]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,{"$f":"G23+G30","v":0},0,{"$f":"I23+I30","v":5.0594982414987806},3.2674119600000004,1.2552523400000002,0.77395160000000007,3.37670541,54.762249249999996,396.83198636999998,12.97804318,628.42845723000005,1.2817655700000001,618.86641092000002,146.28134829208327,30.768892571582118,20.774203834611111,12.315252983736004,22.4612722,17.134094118756014,32.267513362002489,31.95599206891622,29.642923646672362,26.651225781515329,{"$f":"AD23+AD30","v":38.936878631664229},29.541325184501321,19.558715902011116,21.868932120116966,28.579434246883253]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G24+G31","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.524828106176466E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457947,-2.180727113956201,-0.77966537558071036,0,0,0,0,0,{"$f":"AD24+AD31","v":0},0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,{"$f":"G25+G32","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963247,-202.7939595690377,-160.94453150397592,-23.796957699724476,-54.454264831619831,-54.577825783728869,-82.155539703326056,-92.718489549021641,-93.975270751617415,-93.646207992341076,-96.04244959042812,-97.233538757140195,-97.696864981626476,-98.730450367588276,-99.745581243737817,-100.36465968417406,{"$f":"AD25+AD32","v":-101.24742583585406},-109.4742372824369,-113.40355847153624,-114.29468301487489,-115.89206521604366]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,{"$f":"F26+F33","v":0},0,1549.9999999999998,1354.8904706556987,1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,409.28629783029214,603.40865459498616,455.85910178553854,1061.311600487589,1008.5652465616067,1573.4764747825254,1633.9178673798613,1572.1187248302335,1498.7993554670195,1415.6857518715374,1341.7085904874307,1261.9373985039147,1196.9358832804417,1130.7175683238395,1061.343360432184,988.15825298633376,{"$f":"AD26+AD33","v":926.3611830358592},846.92642796029929,753.56394147209221,661.60425515500549,574.74089667019939]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account"]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,0,0,0,0,0,0,2.6761855837317401,15.632788931381533,23.809674096755717,24.624222437396547,24.50374848283062,24.465967926766385,24.189459654416808,24.01525025127718,23.575094992545921,23.106145443462417,22.567370022168173,22.838314289778321,31.727977665067829,40.307550366028067,41.483865744305035,40.317915526190397,39.114980462349884,37.874300369539576,36.595101606436018,35.276596852919894]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,0,0,0,0,0,2.5918556200000005,12.583896130000001,7.7520983600000006,1.0110018199999999,0,0,0,0,0,0,0,0.72293341,9.2547000700000019,9.1027318400000006,2.2316420400000787,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,0,0,0,0,0,0,-7.6454737905204587E-2,-0.4214606474623146,-0.70491824945290993,-0.75419158774257977,-0.77421437325786946,-0.79824171587621706,-0.81583822664703554,-0.83823378580989516,-0.85263093098601928,-0.86702807616214361,-0.87982553854092049,-0.92118003678003524,-1.2516088444499136,-1.5836531185318141,-1.679427471829573,-1.7010920862161745,-1.7230361741283626,-1.7452633407746183,-1.7677772378706109,-1.7905815642391414]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,null,0,0,0,0,0,2.5918556200000005,15.183626975826538,22.96342664391922,24.115757667302809,23.870030849653968,23.729534109572754,23.667726210890169,23.373621427769773,23.177016465467286,22.722464061559904,22.239117367300278,22.410477893627256,31.171834322998283,39.579100660617918,40.955539287496336,39.804438272475458,38.616823439974219,37.391944288221517,36.129037028764955,34.827324368565407,33.486015288680754]
["DBNGP and BEP Tax Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,{"$f":"G35+G42","v":0},0,{"$f":"I35+I42","v":1549.9999999999998},1354.8904706556987,1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029215,588.22502761915962,432.89567514161934,1037.1958428202861,984.69521571195276,1549.7469406729526,1610.2501411689711,1548.7451034024637,1475.6223390015523,{"$f":"X35+X42","v":1392.9632878099774},{"$f":"Y35+Y42","v":1319.4694731201305},1239.5269206102873,1165.7640489574433,1091.1384676632215,1020.3878211446877,{"$f":"AD35+AD42","v":948.35381471385836},887.74435959588493,809.53448367207773,717.43490444332724,626.77693078644006]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,{"$f":"G36+G43","v":0},0,5.0594982414987806,3.2674119600000004,1.2552523400000002,0.77395160000000007,3.37670541,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000002,146.28134829208327,30.768892571582118,20.774203834611111,12.315252983736004,{"$f":"X36+X43","v":22.4612722},16.411160708756015,23.012813292002484,22.85326022891622,27.411281606672283,26.651225781515329,{"$f":"AD36+AD43","v":38.936878631664229},29.541325184501321,19.558715902011116,21.868932120116966,28.579434246883253]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G37+G44","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.524828106176466E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457947,-2.180727113956201,{"$f":"X37+X44","v":-0.77966537558071036},0,0,0,0,0,{"$f":"AD37+AD44","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,{"$f":"G38+G45","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963247,-202.71750483113249,-160.52307085651361,-23.092039450271567,-53.700073243877249,-53.803611410470999,-81.35729798744984,-91.902651322374609,-93.137036965807525,-92.793577061355052,{"$f":"X38+X45","v":-95.175421514265977},-96.353713218599282,-96.775684944846446,-97.478841523138357,-98.161928125206003,-98.685232212344488,{"$f":"AD38+AD45","v":-99.546333749637881},-107.75120110830854,-111.65829513076163,-112.52690577700427,-114.10148365180451]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,{"$f":"F39+F47","v":0},0,1549.9999999999998,{"$f":"I39+I47","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029215,588.22502761915962,432.89567514161934,1037.1958428202861,984.69521571195276,1549.7469406729526,1610.2501411689711,1548.7451034024637,1475.6223390015523,1392.9632878099774,1319.4694731201305,1239.5269206102873,1165.7640489574433,1091.1384676632215,1020.3878211446877,948.35381471385836,{"$f":"AD39+AD47","v":887.74435959588493},809.53448367207773,717.43490444332724,626.77693078644006,541.25488138151866]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T127","v":0},{"$f":"U127","v":19.443280140228698},{"$f":"V127","v":18.471116133217262},17.498952126205825,16.526788119194389,15.554624112182955,14.582460105171521,13.610296098160086,12.638132091148652,11.665968084137218,{"$f":"AD127","v":10.693804077125783},9.7216400701143488,8.7494760631029145,7.7773120560914792,6.805148049080044]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T128","v":19.443280140228698},{"$f":"U128","v":0},0,0,0,0,0,0,0,0,{"$f":"AD128","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T129","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD129","v":0},0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.97216400701143491,-0.97216400701143479,-0.97216400701143479,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143479,-0.97216400701143479,{"$f":"AD130","v":-0.97216400701143479},-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":19.443280140228698},{"$f":"SUM(U35:U38)","v":18.471116133217262},{"$f":"SUM(V35:V38)","v":17.498952126205825},{"$f":"SUM(W35:W38)","v":16.526788119194389},{"$f":"SUM(X35:X38)","v":15.554624112182955},{"$f":"SUM(Y35:Y38)","v":14.582460105171521},13.610296098160086,12.638132091148652,11.665968084137218,10.693804077125783,{"$f":"SUM(AD35:AD38)","v":9.7216400701143488},8.7494760631029145,7.7773120560914792,6.805148049080044,5.8329840420686088]
["DBNGP Tax Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,{"$f":"F47","v":0},{"$f":"G47","v":0},{"$f":"H47","v":1549.9999999999998},{"$f":"I47","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029215,588.22502761915962,432.89567514161934,1037.1958428202861,984.69521571195276,1549.7469406729526,1590.8068610287423,1530.2739872692464,1458.1233868753466,1376.436499690783,1303.9148490079476,1224.9444605051158,1152.1537528592833,1078.5003355720728,1008.7218530605504,{"$f":"AC47","v":937.66001063673252},{"$f":"AD47","v":878.02271952577053},{"$f":"AE47","v":800.78500760897487},{"$f":"AF47","v":709.65759238723581},{"$f":"AG47","v":619.97178273736006}]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,{"$f":"G225","v":0},0,5.0594982414987806,3.2674119600000004,1.2552523400000002,{"$f":"L225","v":0.77395160000000007},{"$f":"M225","v":3.37670541},52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000002,126.83806815185457,30.768892571582118,20.774203834611111,12.315252983736004,22.4612722,16.411160708756015,23.012813292002484,22.85326022891622,27.411281606672283,26.651225781515329,{"$f":"AD225","v":38.936878631664229},29.541325184501321,19.558715902011116,21.868932120116966,28.579434246883253]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G167+G236","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.524828106176466E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457947,-2.180727113956201,-0.77966537558071036,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,{"$f":"G178+G247","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963247,-202.71750483113249,-160.52307085651361,-23.092039450271567,-53.700073243877249,-53.803611410470999,-81.35729798744984,-90.93048731536318,-92.164872958796096,-91.821413054343623,-94.203257507254548,-95.381549211587853,-95.803520937835017,-96.506677516126928,-97.189764118194574,-97.713068205333059,-98.574169742626452,-106.77903710129711,-110.6861311237502,-111.55474176999284,-113.12931964479309]
[{"$f":"ROW()","v":46},null,"Adjustment -- for negative capex",null,null,null,null,null,{"$f":"(I189-(I156+I167+I178)) + (I258-(I214+I225+I236+I247))","v":0},0,0,1.7763568394002505E-15,-1.7763568394002505E-15,7.1054273576010019E-15,0,0,0,0,-2.2737367544323206E-13,2.2737367544323206E-13,0,-2.2737367544323206E-13,2.2737367544323206E-13,0,0,0,2.2737367544323206E-13,0,-2.2737367544323206E-13,2.2737367544323206E-13,1.1368683772161603E-13,0,1.1368683772161603E-13,-1.1368683772161603E-13]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,{"$f":"F189+F258","v":0},{"$f":"G189+G258","v":0},{"$f":"H189+H258","v":1549.9999999999998},{"$f":"SUM(I42:I46)","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029215,588.22502761915962,{"$f":"SUM(P42:P46)","v":432.89567514161934},{"$f":"SUM(Q42:Q46)","v":1037.1958428202861},984.69521571195276,1549.7469406729526,1590.8068610287423,1530.2739872692464,1458.1233868753466,1376.436499690783,1303.9148490079476,1224.9444605051158,1152.1537528592833,1078.5003355720728,1008.7218530605504,937.66001063673252,{"$f":"SUM(AD42:AD46)","v":878.02271952577053},800.78500760897487,709.65759238723581,619.97178273736006,535.42189733945008]
[{"$f":"ROW()","v":48},null,null,null,"Check",null,{"$f":"IF(ROUND(G47-G189-G258,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation"]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,{"$f":"I47-(I189+I258)","v":0}]
["DBNGP Asset Account [m$ OD]"]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,{"$f":"F100","v":0},0,1263.1466763899991,1100.3254490592992,935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709978,226.94513361849997,708.40319222900007,671.7673135965,1125.0913349440002,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255117,811.53461381026818,746.9713360079852,682.49279592335358,617.93415434011922,553.60698474166645,489.02698696100646,424.44849400534628,359.8731980146863,295.29790308102628]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,{"$f":"F101","v":0},0,211.60368077829833,182.09919821861831,157.91371850594075,130.42220542826198,102.72841355258318,75.447685256904393,86.646844444750883,212.13507083867074,184.39453859099999,301.3892269035,285.21548755800001,321.30266535250001,331.41194438902932,319.47761344307878,304.38561121125258,286.5206755287644,269.92053482577745,251.01824499512699,234.18920544418745,215.37044279301176,195.57428994259845,176.2231805363364,159.28860286902363,140.0111373387854,120.78271399056696,99.975654423926926]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,{"$f":"F102","v":0},0,17.353155850315368,15.668938789774369,13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617152,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.329312934854636,15.659450257085968,20.996651816516888,25.282992097563614,30.012399323968726,28.999578678943685,27.272483127626938,25.633108025123686,23.684875659222477]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,{"$f":"F103","v":0},0,47.658237641387068,46.558635248006745,41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,84.340000940000039,130.46982252954805,129.37801177000998,131.21678342667636,130.7922620417786,133.81285933618042,127.545270395646,123.69461322601133,116.5568031646757,110.07606692751277,106.23360025727636,99.083106846677666,90.682177116778519,82.073792726290392,73.233995724529223]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,{"$f":"F104","v":0},{"$f":"G104","v":0},{"$f":"H104","v":0},{"$f":"I104","v":0},{"$f":"J104","v":0},{"$f":"K104","v":0},{"$f":"L104","v":0},{"$f":"M104","v":0},{"$f":"N104","v":0},{"$f":"O104","v":0},{"$f":"P104","v":0},{"$f":"Q104","v":0},{"$f":"R104","v":0},{"$f":"S104","v":0},{"$f":"T104","v":0},{"$f":"U104","v":0},{"$f":"V104","v":0},{"$f":"W104","v":0},{"$f":"X104","v":0},{"$f":"Y104","v":2.4396512085337045},{"$f":"Z104","v":4.8577095896015265},{"$f":"AA104","v":8.6245808790361025},{"$f":"AB104","v":11.6303072248972},{"$f":"AC104","v":13.199327672371489},{"$f":"AD104","v":19.789397857424703},{"$f":"AE104","v":20.433303902865934},{"$f":"AF104","v":20.076897083531712},{"$f":"AG104","v":20.93182815078195}]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83116914059542735,2.3431500978485831,7.1590600426424267,14.654563786809724,19.02862966444798,21.85490549442401,23.880147251891451,25.854121212067131,27.428210673794645]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1976068014649881,11.389697017937415,14.251409734210247,20.520887522423507,26.307297222039221,45.633088806797332,59.051226340045659,60.031213102474332,63.826189748963827]
[{"$f":"ROW()","v":63},null,"Non-Depreciable",null,null,null,{"$f":"F107","v":0},{"$f":"G107","v":0},{"$f":"H107","v":10.238249340000001},{"$f":"I107","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.0242329491194226,10.058273729119424,11.473726059119425,12.135019269119425,12.801081419119424,12.784772575786759,12.778384121616643,13.045022082661303,13.045620108625901,13.042648998625902,{"$f":"Y107","v":13.048591218625901},13.048591218625901,13.048591218625901,13.048591218625901,{"$f":"AC107","v":13.048591218625901},{"$f":"AD107","v":13.048591218625901},{"$f":"AE107","v":13.048591218625901},{"$f":"AF107","v":13.048591218625901},{"$f":"AG107","v":13.048591218625901}]
[{"$f":"ROW()","v":64},null,"Cost of Raising Equity",null,null,null,0,0,0,{"$f":"I108","v":0},{"$f":"J108","v":0},{"$f":"K108","v":0},{"$f":"L108","v":0},{"$f":"M108","v":0},{"$f":"N108","v":0},{"$f":"O108","v":0},{"$f":"P108","v":0},{"$f":"Q108","v":0},{"$f":"R108","v":0},{"$f":"S108","v":0},{"$f":"T108","v":0},{"$f":"U108","v":0},{"$f":"V108","v":0},{"$f":"W108","v":0},{"$f":"X108","v":0},{"$f":"Y108","v":0},{"$f":"Z108","v":0},{"$f":"AA108","v":0},{"$f":"AB108","v":0},0,1.2984607928469758,1.9574473070083722,2.2839570138691032,2.5445340564884522]
[{"$f":"ROW()","v":65},null,"Total",null,null,null,{"$f":"SUM(G56:G64)","v":0},0,{"$f":"SUM(I56:I64)","v":1549.9999999999998},{"$f":"SUM(J56:J64)","v":1354.8904706556987},1159.0676437893999,959.06428874243329,758.51090424096662,560.66081278599995,406.69444221029221,588.22502761915962,432.89567514161939,1037.1958428202861,984.69521571195287,1549.7469406729529,1590.8068610287423,1530.2739872692466,1458.1233868753466,1376.436499690783,1303.9148490079479,1224.9444605051158,1152.1537528592833,1078.5003355720728,1008.7218530605504,{"$f":"SUM(AD56:AD64)","v":937.66001063673252},878.0227195257703,800.78500760897464,709.65759238723558,619.97178273735983]
[{"$f":"ROW()","v":66},"Capex",null,null,"Check",{"$f":"IF(ROUND(F65-F156-F214,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":67},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I710*I$11","v":1.3878405999999999},{"$f":"Inputs!J710*J$11","v":3.0096500000000002E-2},{"$f":"Inputs!K710*K$11","v":6.3939300000000004E-2},{"$f":"Inputs!L710*L$11","v":2.1140000000000001E-5},{"$f":"Inputs!M710*M$11","v":0.62122699999999997},{"$f":"Inputs!N710*N$11","v":7.4336034800000004},{"$f":"Inputs!O710*O$11","v":229.88054288999996},{"$f":"Inputs!P710*P$11","v":1.1463871999999999},{"$f":"Inputs!Q710*Q$11","v":493.54175514000002},{"$f":"Inputs!R710*R$11","v":0},{"$f":"Inputs!S710*S$11","v":489.95989998000005},{"$f":"Inputs!T710*T$11","v":46.114715758958042},{"$f":"Inputs!U710*U$11","v":14.606136384299488},{"$f":"Inputs!V710*V$11","v":4.6914845910357874},{"$f":"Inputs!W710*W$11","v":0.58293042136619544},{"$f":"Inputs!X710*X$11","v":2.5928162600000002},{"$f":"Inputs!Y710*Y$11","v":0},{"$f":"Inputs!Z710*Z$11","v":0},{"$f":"Inputs!AA710*AA$11","v":8.4737717651326469E-2},{"$f":"Inputs!AB710*AB$11","v":8.8731049311209335E-3},{"$f":"Inputs!AC710*AC$11","v":0.2407887449594838},{"$f":"Inputs!AD710*AD$11","v":0},{"$f":"Inputs!AE710*AE$11","v":0},{"$f":"Inputs!AF710*AF$11","v":0},{"$f":"Inputs!AG710*AG$11","v":0},{"$f":"Inputs!AH710*AH$11","v":0}]
[{"$f":"ROW()","v":68},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I711*I$11","v":-1.9960040585012204},{"$f":"Inputs!J711*J$11","v":1.32699473},{"$f":"Inputs!K711*K$11","v":8.3315159999999999E-2},{"$f":"Inputs!L711*L$11","v":-0.11479787999999999},{"$f":"Inputs!M711*M$11","v":0.18346781999999998},{"$f":"Inputs!N711*N$11","v":41.216322779999999},{"$f":"Inputs!O711*O$11","v":153.70189397999997},{"$f":"Inputs!P711*P$11","v":0.13571847999999997},{"$f":"Inputs!Q711*Q$11","v":126.82707395999999},{"$f":"Inputs!R711*R$11","v":0},{"$f":"Inputs!S711*S$11","v":52.260917140000004},{"$f":"Inputs!T711*T$11","v":28.967105928784179},{"$f":"Inputs!U711*U$11","v":8.2960734403383647},{"$f":"Inputs!V711*V$11","v":5.5532058264796307},{"$f":"Inputs!W711*W$11","v":3.0579326671415683},{"$f":"Inputs!X711*X$11","v":4.475624279999999},{"$f":"Inputs!Y711*Y$11","v":2.3972563663363551},{"$f":"Inputs!Z711*Z$11","v":4.5903694643640662},{"$f":"Inputs!AA711*AA$11","v":2.8301648373462203},{"$f":"Inputs!AB711*AB$11","v":1.9942828799758823},{"$f":"Inputs!AC711*AC$11","v":2.5390404681259611},{"$f":"Inputs!AD711*AD$11","v":5.0825242304815115},{"$f":"Inputs!AE711*AE$11","v":3.1815390541042285},{"$f":"Inputs!AF711*AF$11","v":3.4937441412295889},{"$f":"Inputs!AG711*AG$11","v":2.1869242283155885},{"$f":"Inputs!AH711*AH$11","v":3.0977341993540373}]
[{"$f":"ROW()","v":69},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I712*I$11","v":0.57169320000000023},{"$f":"Inputs!J712*J$11","v":0.5396342500000002},{"$f":"Inputs!K712*K$11","v":0.35796585000000014},{"$f":"Inputs!L712*L$11","v":-3.1767190000000001E-2},{"$f":"Inputs!M712*M$11","v":1.67052628},{"$f":"Inputs!N712*N$11","v":0},{"$f":"Inputs!O712*O$11","v":0},{"$f":"Inputs!P712*P$11","v":0},{"$f":"Inputs!Q712*Q$11","v":0},{"$f":"Inputs!R712*R$11","v":7.6179759999999999E-2},{"$f":"Inputs!S712*S$11","v":4.7555367100000003},{"$f":"Inputs!T712*T$11","v":0.34960930225343861},{"$f":"Inputs!U712*U$11","v":1.8497595787947199},{"$f":"Inputs!V712*V$11","v":0.95437131657921159},{"$f":"Inputs!W712*W$11","v":1.1986972768811694},{"$f":"Inputs!X712*X$11","v":3.6613055300000004},{"$f":"Inputs!Y712*Y$11","v":3.2921067003424995},{"$f":"Inputs!Z712*Z$11","v":3.5173434858880683},{"$f":"Inputs!AA712*AA$11","v":6.758897288813527},{"$f":"Inputs!AB712*AB$11","v":6.1586291630169052},{"$f":"Inputs!AC712*AC$11","v":6.9009029672430779},{"$f":"Inputs!AD712*AD$11","v":1.6187352936291364},{"$f":"Inputs!AE712*AE$11","v":1.1202917598213098},{"$f":"Inputs!AF712*AF$11","v":1.3286069269464633},{"$f":"Inputs!AG712*AG$11","v":1.1520404417019618},{"$f":"Inputs!AH712*AH$11","v":1.3415081165171336}]
[{"$f":"ROW()","v":70},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I713*I$11","v":5.0959685000000006},{"$f":"Inputs!J713*J$11","v":1.37068648},{"$f":"Inputs!K713*K$11","v":0.75003203000000007},{"$f":"Inputs!L713*L$11","v":0.92049553000000006},{"$f":"Inputs!M713*M$11","v":0.90148431000000029},{"$f":"Inputs!N713*N$11","v":3.5204673699999995},{"$f":"Inputs!O713*O$11","v":0.78549806000000011},{"$f":"Inputs!P713*P$11","v":2.1494877400000001},{"$f":"Inputs!Q713*Q$11","v":5.6331739800000005},{"$f":"Inputs!R713*R$11","v":0.54429260000000013},{"$f":"Inputs!S713*S$11","v":71.22399494000004},{"$f":"Inputs!T713*T$11","v":51.422946005191569},{"$f":"Inputs!U713*U$11","v":6.0559293089849895},{"$f":"Inputs!V713*V$11","v":9.3865164211427121},{"$f":"Inputs!W713*W$11","v":7.4750945923824723},{"$f":"Inputs!X713*X$11","v":11.73449724},{"$f":"Inputs!Y713*Y$11","v":2.253370491483039},{"$f":"Inputs!Z713*Z$11","v":4.7829707869569464},{"$f":"Inputs!AA713*AA$11","v":1.7349664346038924},{"$f":"Inputs!AB713*AB$11","v":2.4787885805067194},{"$f":"Inputs!AC713*AC$11","v":5.2409975764585512},{"$f":"Inputs!AD713*AD$11","v":2.1950207149192504},{"$f":"Inputs!AE713*AE$11","v":1.095815034815564},{"$f":"Inputs!AF713*AF$11","v":0.94007697344265917},{"$f":"Inputs!AG713*AG$11","v":0.7259339462315092},{"$f":"Inputs!AH713*AH$11","v":5.1622997606665875}]
[{"$f":"ROW()","v":71},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I714*I$11","v":0},{"$f":"Inputs!J714*J$11","v":0},{"$f":"Inputs!K714*K$11","v":0},{"$f":"Inputs!L714*L$11","v":0},{"$f":"Inputs!M714*M$11","v":0},{"$f":"Inputs!N714*N$11","v":0},{"$f":"Inputs!O714*O$11","v":0},{"$f":"Inputs!P714*P$11","v":0},{"$f":"Inputs!Q714*Q$11","v":0},{"$f":"Inputs!R714*R$11","v":0},{"$f":"Inputs!S714*S$11","v":0},{"$f":"Inputs!T714*T$11","v":0},{"$f":"Inputs!U714*U$11","v":0},{"$f":"Inputs!V714*V$11","v":0},{"$f":"Inputs!W714*W$11","v":0},{"$f":"Inputs!X714*X$11","v":0},{"$f":"Inputs!Y714*Y$11","v":2.4396512085337045},{"$f":"Inputs!Z714*Z$11","v":2.418058381067822},{"$f":"Inputs!AA714*AA$11","v":3.7668712894345759},{"$f":"Inputs!AB714*AB$11","v":3.0057263458610977},{"$f":"Inputs!AC714*AC$11","v":1.5690204474742879},{"$f":"Inputs!AD714*AD$11","v":6.5900701850532162},{"$f":"Inputs!AE714*AE$11","v":3.2799341194625131},{"$f":"Inputs!AF714*AF$11","v":2.5371836728635579},{"$f":"Inputs!AG714*AG$11","v":3.6059588317143287},{"$f":"Inputs!AH714*AH$11","v":3.0115940199536668}]
[{"$f":"ROW()","v":72},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I715*I$11","v":0},{"$f":"Inputs!J715*J$11","v":0},{"$f":"Inputs!K715*K$11","v":0},{"$f":"Inputs!L715*L$11","v":0},{"$f":"Inputs!M715*M$11","v":0},{"$f":"Inputs!N715*N$11","v":0},{"$f":"Inputs!O715*O$11","v":0},{"$f":"Inputs!P715*P$11","v":0},{"$f":"Inputs!Q715*Q$11","v":0},{"$f":"Inputs!R715*R$11","v":0},{"$f":"Inputs!S715*S$11","v":0},{"$f":"Inputs!T715*T$11","v":0},{"$f":"Inputs!U715*U$11","v":0},{"$f":"Inputs!V715*V$11","v":0},{"$f":"Inputs!W715*W$11","v":0},{"$f":"Inputs!X715*X$11","v":0},{"$f":"Inputs!Y715*Y$11","v":0.83116914059542735},{"$f":"Inputs!Z715*Z$11","v":1.511980957253156},{"$f":"Inputs!AA715*AA$11","v":4.8159099447938436},{"$f":"Inputs!AB715*AB$11","v":7.4955037441672969},{"$f":"Inputs!AC715*AC$11","v":4.3740658776382562},{"$f":"Inputs!AD715*AD$11","v":2.8262758299760291},{"$f":"Inputs!AE715*AE$11","v":2.4020785347975764},{"$f":"Inputs!AF715*AF$11","v":2.620842971834811},{"$f":"Inputs!AG715*AG$11","v":2.4841550014100684},{"$f":"Inputs!AH715*AH$11","v":2.0790900698789523}]
[{"$f":"ROW()","v":73},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I716*I$11","v":0},{"$f":"Inputs!J716*J$11","v":0},{"$f":"Inputs!K716*K$11","v":0},{"$f":"Inputs!L716*L$11","v":0},{"$f":"Inputs!M716*M$11","v":0},{"$f":"Inputs!N716*N$11","v":0},{"$f":"Inputs!O716*O$11","v":0},{"$f":"Inputs!P716*P$11","v":0},{"$f":"Inputs!Q716*Q$11","v":0},{"$f":"Inputs!R716*R$11","v":0},{"$f":"Inputs!S716*S$11","v":0},{"$f":"Inputs!T716*T$11","v":0},{"$f":"Inputs!U716*U$11","v":0},{"$f":"Inputs!V716*V$11","v":0},{"$f":"Inputs!W716*W$11","v":0},{"$f":"Inputs!X716*X$11","v":0},{"$f":"Inputs!Y716*Y$11","v":5.1976068014649881},{"$f":"Inputs!Z716*Z$11","v":6.192090216472427},{"$f":"Inputs!AA716*AA$11","v":2.8617127162728324},{"$f":"Inputs!AB716*AB$11","v":6.2694777882132602},{"$f":"Inputs!AC716*AC$11","v":5.7864096996157137},{"$f":"Inputs!AD716*AD$11","v":19.325791584758111},{"$f":"Inputs!AE716*AE$11","v":17.283295850199945},{"$f":"Inputs!AF716*AF$11","v":7.5287725860299579},{"$f":"Inputs!AG716*AG$11","v":10.539759822576519},{"$f":"Inputs!AH716*AH$11","v":12.575744803627614}]
[{"$f":"ROW()","v":74},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I717*I$11","v":0},{"$f":"Inputs!J717*J$11","v":0},{"$f":"Inputs!K717*K$11","v":0},{"$f":"Inputs!L717*L$11","v":0},{"$f":"Inputs!M717*M$11","v":0},{"$f":"Inputs!N717*N$11","v":0},{"$f":"Inputs!O717*O$11","v":-0.11984469},{"$f":"Inputs!P717*P$11","v":1.7943513999999998},{"$f":"Inputs!Q717*Q$11","v":1.4154523300000001},{"$f":"Inputs!R717*R$11","v":0.66129320999999996},{"$f":"Inputs!S717*S$11","v":0.66606215000000002},{"$f":"Inputs!T717*T$11","v":-1.6308843332665156E-2},{"$f":"Inputs!U717*U$11","v":-3.9006140835444798E-2},{"$f":"Inputs!V717*V$11","v":0.18862567937376898},{"$f":"Inputs!W717*W$11","v":5.9802596459833856E-4},{"$f":"Inputs!X717*X$11","v":-2.9711099999993884E-3},{"$f":"Inputs!Y717*Y$11","v":0},{"$f":"Inputs!Z717*Z$11","v":0},{"$f":"Inputs!AA717*AA$11","v":0},{"$f":"Inputs!AB717*AB$11","v":0},{"$f":"Inputs!AC717*AC$11","v":0},{"$f":"Inputs!AD717*AD$11","v":0},{"$f":"Inputs!AE717*AE$11","v":0},{"$f":"Inputs!AF717*AF$11","v":0},{"$f":"Inputs!AG717*AG$11","v":0},{"$f":"Inputs!AH717*AH$11","v":0}]
[{"$f":"ROW()","v":75},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I718*I$11","v":0},{"$f":"Inputs!J718*J$11","v":0},{"$f":"Inputs!K718*K$11","v":0},{"$f":"Inputs!L718*L$11","v":0},{"$f":"Inputs!M718*M$11","v":0},{"$f":"Inputs!N718*N$11","v":0},{"$f":"Inputs!O718*O$11","v":0},{"$f":"Inputs!P718*P$11","v":0},{"$f":"Inputs!Q718*Q$11","v":0},{"$f":"Inputs!R718*R$11","v":0},{"$f":"Inputs!S718*S$11","v":0},{"$f":"Inputs!T718*T$11","v":0},{"$f":"Inputs!U718*U$11","v":0},{"$f":"Inputs!V718*V$11","v":0},{"$f":"Inputs!W718*W$11","v":0},{"$f":"Inputs!X718*X$11","v":0},{"$f":"Inputs!Y718*Y$11","v":0},{"$f":"Inputs!Z718*Z$11","v":0},{"$f":"Inputs!AA718*AA$11","v":0},{"$f":"Inputs!AB718*AB$11","v":0},{"$f":"Inputs!AC718*AC$11","v":0},{"$f":"Inputs!AD718*AD$11","v":1.2984607928469758},{"$f":"Inputs!AE718*AE$11","v":1.1783708313001866},{"$f":"Inputs!AF718*AF$11","v":1.1094886296640798},{"$f":"Inputs!AG718*AG$11","v":1.1741598481669904},{"$f":"Inputs!AH718*AH$11","v":1.3114632768852632}]
[{"$f":"ROW()","v":76},null,"Total",null,null,null,null,null,{"$f":"SUM(I67:I75)","v":5.0594982414987806},{"$f":"SUM(J67:J75)","v":3.2674119600000004},{"$f":"SUM(K67:K75)","v":1.2552523400000002},{"$f":"SUM(L67:L75)","v":0.77395160000000007},{"$f":"SUM(M67:M75)","v":3.37670541},{"$f":"SUM(N67:N75)","v":52.17039363},{"$f":"SUM(O67:O75)","v":384.24809023999995},{"$f":"SUM(P67:P75)","v":5.2259448199999996},{"$f":"SUM(Q67:Q75)","v":627.41745541},{"$f":"SUM(R67:R75)","v":1.2817655700000001},{"$f":"SUM(S67:S75)","v":618.86641092000002},{"$f":"SUM(T67:T75)","v":126.83806815185457},{"$f":"SUM(U67:U75)","v":30.768892571582118},{"$f":"SUM(V67:V75)","v":20.774203834611111},{"$f":"SUM(W67:W75)","v":12.315252983736004},{"$f":"SUM(X67:X75)","v":22.4612722},{"$f":"SUM(Y67:Y75)","v":16.411160708756015},{"$f":"SUM(Z67:Z75)","v":23.012813292002484},{"$f":"SUM(AA67:AA75)","v":22.85326022891622},{"$f":"SUM(AB67:AB75)","v":27.411281606672283},{"$f":"SUM(AC67:AC75)","v":26.651225781515329},38.936878631664229,29.541325184501321,19.558715902011116,21.868932120116966,{"$f":"SUM(AH67:AH75)","v":28.579434246883253}]
[{"$f":"ROW()","v":77},"Redundant & Disposed Asset",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I76-Inputs!I671*I$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J76-Inputs!J671*J$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K76-Inputs!K671*K$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L76-Inputs!L671*L$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M76-Inputs!M671*M$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N76-Inputs!N671*N$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O76-Inputs!O671*O$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P76-Inputs!P671*P$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q76-Inputs!Q671*Q$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R76-Inputs!R671*R$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S76-Inputs!S671*S$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T76-Inputs!T671*T$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U76-Inputs!U671*U$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V76-Inputs!V671*V$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W76-Inputs!W671*W$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X76-Inputs!X671*X$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y76-Inputs!Y671*Y$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z76-Inputs!Z671*Z$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA76-Inputs!AA671*AA$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB76-Inputs!AB671*AB$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC76-Inputs!AC671*AC$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD76-Inputs!AD671*AD$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE76-Inputs!AE671*AE$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF76-Inputs!AF671*AF$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG76-Inputs!AG671*AG$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH76-Inputs!AH671*AH$11,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":78},null,"Pipeline",null,null,null,null,null,{"$f":"-(Inputs!I269+Inputs!I3152)*I$11","v":0},{"$f":"-(Inputs!J269+Inputs!J3152)*J$11","v":0},{"$f":"-(Inputs!K269+Inputs!K3152)*K$11","v":0},{"$f":"-(Inputs!L269+Inputs!L3152)*L$11","v":0},{"$f":"-(Inputs!M269+Inputs!M3152)*M$11","v":0},{"$f":"-(Inputs!N269+Inputs!N3152)*N$11","v":0},{"$f":"-(Inputs!O269+Inputs!O3152)*O$11","v":0},{"$f":"-(Inputs!P269+Inputs!P3152)*P$11","v":0},{"$f":"-(Inputs!Q269+Inputs!Q3152)*Q$11","v":0},{"$f":"-(Inputs!R269+Inputs!R3152)*R$11","v":0},{"$f":"-(Inputs!S269+Inputs!S3152)*S$11","v":0},{"$f":"-Inputs!T269*T$11+T227","v":0},{"$f":"-Inputs!U269*U$11+U227","v":0},{"$f":"-Inputs!V269*V$11+V227","v":0},{"$f":"-Inputs!W269*W$11+W227","v":0},{"$f":"-Inputs!X269*X$11+X227","v":0},{"$f":"-Inputs!Y269*Y$11+Y227","v":0},{"$f":"-Inputs!Z269*Z$11+Z227","v":0},{"$f":"-Inputs!AA269*AA$11+AA227","v":0},{"$f":"-Inputs!AB269*AB$11+AB227","v":0},{"$f":"-Inputs!AC269*AC$11+AC227","v":0},{"$f":"-Inputs!AD269*AD$11+AD227","v":0},{"$f":"-Inputs!AE269*AE$11+AE227","v":0},{"$f":"-Inputs!AF269*AF$11+AF227","v":0},{"$f":"-Inputs!AG269*AG$11+AG227","v":0},{"$f":"-Inputs!AH269*AH$11+AH227","v":0}]
[{"$f":"ROW()","v":79},null,"Compression",null,null,null,null,null,{"$f":"-(Inputs!I270+Inputs!I3153)*I$11","v":0},{"$f":"-(Inputs!J270+Inputs!J3153)*J$11","v":0},{"$f":"-(Inputs!K270+Inputs!K3153)*K$11","v":0},{"$f":"-(Inputs!L270+Inputs!L3153)*L$11","v":0},{"$f":"-(Inputs!M270+Inputs!M3153)*M$11","v":0},{"$f":"-(Inputs!N270+Inputs!N3153)*N$11","v":-3.8643121450734461},{"$f":"-(Inputs!O270+Inputs!O3153)*O$11","v":0},{"$f":"-(Inputs!P270+Inputs!P3153)*P$11","v":0},{"$f":"-(Inputs!Q270+Inputs!Q3153)*Q$11","v":0},{"$f":"-(Inputs!R270+Inputs!R3153)*R$11","v":0},{"$f":"-(Inputs!S270+Inputs!S3153)*S$11","v":0},{"$f":"-Inputs!T270*T$11+T228","v":-7.6746398218032974E-2},{"$f":"-Inputs!U270*U$11+U228","v":0},{"$f":"-Inputs!V270*V$11+V228","v":0},{"$f":"-Inputs!W270*W$11+W228","v":0},{"$f":"-Inputs!X270*X$11+X228","v":0},{"$f":"-Inputs!Y270*Y$11+Y228","v":0},{"$f":"-Inputs!Z270*Z$11+Z228","v":0},{"$f":"-Inputs!AA270*AA$11+AA228","v":0},{"$f":"-Inputs!AB270*AB$11+AB228","v":0},{"$f":"-Inputs!AC270*AC$11+AC228","v":0},{"$f":"-Inputs!AD270*AD$11+AD228","v":0},{"$f":"-Inputs!AE270*AE$11+AE228","v":0},{"$f":"-Inputs!AF270*AF$11+AF228","v":0},{"$f":"-Inputs!AG270*AG$11+AG228","v":0},{"$f":"-Inputs!AH270*AH$11+AH228","v":0}]
[{"$f":"ROW()","v":80},null,"Metering",null,null,null,null,null,{"$f":"-(Inputs!I271+Inputs!I3154)*I$11","v":0},{"$f":"-(Inputs!J271+Inputs!J3154)*J$11","v":0},{"$f":"-(Inputs!K271+Inputs!K3154)*K$11","v":0},{"$f":"-(Inputs!L271+Inputs!L3154)*L$11","v":0},{"$f":"-(Inputs!M271+Inputs!M3154)*M$11","v":0},{"$f":"-(Inputs!N271+Inputs!N3154)*N$11","v":0},{"$f":"-(Inputs!O271+Inputs!O3154)*O$11","v":0},{"$f":"-(Inputs!P271+Inputs!P3154)*P$11","v":0},{"$f":"-(Inputs!Q271+Inputs!Q3154)*Q$11","v":0},{"$f":"-(Inputs!R271+Inputs!R3154)*R$11","v":0},{"$f":"-(Inputs!S271+Inputs!S3154)*S$11","v":0},{"$f":"-Inputs!T271*T$11+T229","v":0},{"$f":"-Inputs!U271*U$11+U229","v":0},{"$f":"-Inputs!V271*V$11+V229","v":0},{"$f":"-Inputs!W271*W$11+W229","v":-1.6868449699446486},{"$f":"-Inputs!X271*X$11+X229","v":0},{"$f":"-Inputs!Y271*Y$11+Y229","v":0},{"$f":"-Inputs!Z271*Z$11+Z229","v":0},{"$f":"-Inputs!AA271*AA$11+AA229","v":0},{"$f":"-Inputs!AB271*AB$11+AB229","v":0},{"$f":"-Inputs!AC271*AC$11+AC229","v":0},{"$f":"-Inputs!AD271*AD$11+AD229","v":0},{"$f":"-Inputs!AE271*AE$11+AE229","v":0},{"$f":"-Inputs!AF271*AF$11+AF229","v":0},{"$f":"-Inputs!AG271*AG$11+AG229","v":0},{"$f":"-Inputs!AH271*AH$11+AH229","v":0}]
[{"$f":"ROW()","v":81},null,"Other Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I272+Inputs!I3155)*I$11","v":0},{"$f":"-(Inputs!J272+Inputs!J3155)*J$11","v":0},{"$f":"-(Inputs!K272+Inputs!K3155)*K$11","v":0},{"$f":"-(Inputs!L272+Inputs!L3155)*L$11","v":0},{"$f":"-(Inputs!M272+Inputs!M3155)*M$11","v":0},{"$f":"-(Inputs!N272+Inputs!N3155)*N$11","v":-6.9295210121204542E-2},{"$f":"-(Inputs!O272+Inputs!O3155)*O$11","v":0},{"$f":"-(Inputs!P272+Inputs!P3155)*P$11","v":-3.222644102665502E-2},{"$f":"-(Inputs!Q272+Inputs!Q3155)*Q$11","v":-2.524828106176466E-2},{"$f":"-(Inputs!R272+Inputs!R3155)*R$11","v":-8.2319434456087193E-2},{"$f":"-(Inputs!S272+Inputs!S3155)*S$11","v":-1.1074548529007935E-2},{"$f":"-Inputs!T272*T$11+T230","v":-4.3441034103971639},{"$f":"-Inputs!U272*U$11+U230","v":-0.37127901571495237},{"$f":"-Inputs!V272*V$11+V230","v":-0.75993126971457947},{"$f":"-Inputs!W272*W$11+W230","v":-0.49388214401155262},{"$f":"-Inputs!X272*X$11+X230","v":-0.77966537558071036},{"$f":"-Inputs!Y272*Y$11+Y230","v":0},{"$f":"-Inputs!Z272*Z$11+Z230","v":0},{"$f":"-Inputs!AA272*AA$11+AA230","v":0},{"$f":"-Inputs!AB272*AB$11+AB230","v":0},{"$f":"-Inputs!AC272*AC$11+AC230","v":0},{"$f":"-Inputs!AD272*AD$11+AD230","v":0},{"$f":"-Inputs!AE272*AE$11+AE230","v":0},{"$f":"-Inputs!AF272*AF$11+AF230","v":0},{"$f":"-Inputs!AG272*AG$11+AG230","v":0},{"$f":"-Inputs!AH272*AH$11+AH230","v":0}]
[{"$f":"ROW()","v":82},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-(Inputs!I273+Inputs!I3156)*I$11","v":0},{"$f":"-(Inputs!J273+Inputs!J3156)*J$11","v":0},{"$f":"-(Inputs!K273+Inputs!K3156)*K$11","v":0},{"$f":"-(Inputs!L273+Inputs!L3156)*L$11","v":0},{"$f":"-(Inputs!M273+Inputs!M3156)*M$11","v":0},{"$f":"-(Inputs!N273+Inputs!N3156)*N$11","v":0},{"$f":"-(Inputs!O273+Inputs!O3156)*O$11","v":0},{"$f":"-(Inputs!P273+Inputs!P3156)*P$11","v":0},{"$f":"-(Inputs!Q273+Inputs!Q3156)*Q$11","v":0},{"$f":"-(Inputs!R273+Inputs!R3156)*R$11","v":0},{"$f":"-(Inputs!S273+Inputs!S3156)*S$11","v":0},{"$f":"-Inputs!T273*T$11+T231","v":0},{"$f":"-Inputs!U273*U$11+U231","v":0},{"$f":"-Inputs!V273*V$11+V231","v":0},{"$f":"-Inputs!W273*W$11+W231","v":0},{"$f":"-Inputs!X273*X$11+X231","v":0},{"$f":"-Inputs!Y273*Y$11+Y231","v":0},{"$f":"-Inputs!Z273*Z$11+Z231","v":0},{"$f":"-Inputs!AA273*AA$11+AA231","v":0},{"$f":"-Inputs!AB273*AB$11+AB231","v":0},{"$f":"-Inputs!AC273*AC$11+AC231","v":0},{"$f":"-Inputs!AD273*AD$11+AD231","v":0},{"$f":"-Inputs!AE273*AE$11+AE231","v":0},{"$f":"-Inputs!AF273*AF$11+AF231","v":0},{"$f":"-Inputs!AG273*AG$11+AG231","v":0},{"$f":"-Inputs!AH273*AH$11+AH231","v":0}]
[{"$f":"ROW()","v":83},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-(Inputs!I274+Inputs!I3157)*I$11","v":0},{"$f":"-(Inputs!J274+Inputs!J3157)*J$11","v":0},{"$f":"-(Inputs!K274+Inputs!K3157)*K$11","v":0},{"$f":"-(Inputs!L274+Inputs!L3157)*L$11","v":0},{"$f":"-(Inputs!M274+Inputs!M3157)*M$11","v":0},{"$f":"-(Inputs!N274+Inputs!N3157)*N$11","v":0},{"$f":"-(Inputs!O274+Inputs!O3157)*O$11","v":0},{"$f":"-(Inputs!P274+Inputs!P3157)*P$11","v":0},{"$f":"-(Inputs!Q274+Inputs!Q3157)*Q$11","v":0},{"$f":"-(Inputs!R274+Inputs!R3157)*R$11","v":0},{"$f":"-(Inputs!S274+Inputs!S3157)*S$11","v":0},{"$f":"-Inputs!T274*T$11+T232","v":0},{"$f":"-Inputs!U274*U$11+U232","v":0},{"$f":"-Inputs!V274*V$11+V232","v":0},{"$f":"-Inputs!W274*W$11+W232","v":0},{"$f":"-Inputs!X274*X$11+X232","v":0},{"$f":"-Inputs!Y274*Y$11+Y232","v":0},{"$f":"-Inputs!Z274*Z$11+Z232","v":0},{"$f":"-Inputs!AA274*AA$11+AA232","v":0},{"$f":"-Inputs!AB274*AB$11+AB232","v":0},{"$f":"-Inputs!AC274*AC$11+AC232","v":0},{"$f":"-Inputs!AD274*AD$11+AD232","v":0},{"$f":"-Inputs!AE274*AE$11+AE232","v":0},{"$f":"-Inputs!AF274*AF$11+AF232","v":0},{"$f":"-Inputs!AG274*AG$11+AG232","v":0},{"$f":"-Inputs!AH274*AH$11+AH232","v":0}]
[{"$f":"ROW()","v":84},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-(Inputs!I275+Inputs!I3158)*I$11","v":0},{"$f":"-(Inputs!J275+Inputs!J3158)*J$11","v":0},{"$f":"-(Inputs!K275+Inputs!K3158)*K$11","v":0},{"$f":"-(Inputs!L275+Inputs!L3158)*L$11","v":0},{"$f":"-(Inputs!M275+Inputs!M3158)*M$11","v":0},{"$f":"-(Inputs!N275+Inputs!N3158)*N$11","v":0},{"$f":"-(Inputs!O275+Inputs!O3158)*O$11","v":0},{"$f":"-(Inputs!P275+Inputs!P3158)*P$11","v":0},{"$f":"-(Inputs!Q275+Inputs!Q3158)*Q$11","v":0},{"$f":"-(Inputs!R275+Inputs!R3158)*R$11","v":0},{"$f":"-(Inputs!S275+Inputs!S3158)*S$11","v":0},{"$f":"-Inputs!T275*T$11+T233","v":0},{"$f":"-Inputs!U275*U$11+U233","v":0},{"$f":"-Inputs!V275*V$11+V233","v":0},{"$f":"-Inputs!W275*W$11+W233","v":0},{"$f":"-Inputs!X275*X$11+X233","v":0},{"$f":"-Inputs!Y275*Y$11+Y233","v":0},{"$f":"-Inputs!Z275*Z$11+Z233","v":0},{"$f":"-Inputs!AA275*AA$11+AA233","v":0},{"$f":"-Inputs!AB275*AB$11+AB233","v":0},{"$f":"-Inputs!AC275*AC$11+AC233","v":0},{"$f":"-Inputs!AD275*AD$11+AD233","v":0},{"$f":"-Inputs!AE275*AE$11+AE233","v":0},{"$f":"-Inputs!AF275*AF$11+AF233","v":0},{"$f":"-Inputs!AG275*AG$11+AG233","v":0},{"$f":"-Inputs!AH275*AH$11+AH233","v":0}]
[{"$f":"ROW()","v":85},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I276+Inputs!I3159)*I$11","v":0},{"$f":"-(Inputs!J276+Inputs!J3159)*J$11","v":0},{"$f":"-(Inputs!K276+Inputs!K3159)*K$11","v":0},{"$f":"-(Inputs!L276+Inputs!L3159)*L$11","v":0},{"$f":"-(Inputs!M276+Inputs!M3159)*M$11","v":0},{"$f":"-(Inputs!N276+Inputs!N3159)*N$11","v":-2.0941717008805782},{"$f":"-(Inputs!O276+Inputs!O3159)*O$11","v":0},{"$f":"-(Inputs!P276+Inputs!P3159)*P$11","v":0},{"$f":"-(Inputs!Q276+Inputs!Q3159)*Q$11","v":0},{"$f":"-(Inputs!R276+Inputs!R3159)*R$11","v":0},{"$f":"-(Inputs!S276+Inputs!S3159)*S$11","v":0},{"$f":"-Inputs!T276*T$11+T234","v":0},{"$f":"-Inputs!U276*U$11+U234","v":0},{"$f":"-Inputs!V276*V$11+V234","v":0},{"$f":"-Inputs!W276*W$11+W234","v":0},{"$f":"-Inputs!X276*X$11+X234","v":0},{"$f":"-Inputs!Y276*Y$11+Y234","v":0},{"$f":"-Inputs!Z276*Z$11+Z234","v":0},{"$f":"-Inputs!AA276*AA$11+AA234","v":0},{"$f":"-Inputs!AB276*AB$11+AB234","v":0},{"$f":"-Inputs!AC276*AC$11+AC234","v":0},{"$f":"-Inputs!AD276*AD$11+AD234","v":0},{"$f":"-Inputs!AE276*AE$11+AE234","v":0},{"$f":"-Inputs!AF276*AF$11+AF234","v":0},{"$f":"-Inputs!AG276*AG$11+AG234","v":0},{"$f":"-Inputs!AH276*AH$11+AH234","v":0}]
[{"$f":"ROW()","v":86},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":87},null,"Total",null,null,null,null,null,{"$f":"SUM(I78:I86)","v":0},{"$f":"SUM(J78:J86)","v":0},{"$f":"SUM(K78:K86)","v":0},{"$f":"SUM(L78:L86)","v":0},{"$f":"SUM(M78:M86)","v":0},{"$f":"SUM(N78:N86)","v":-6.0277790560752287},{"$f":"SUM(O78:O86)","v":0},{"$f":"SUM(P78:P86)","v":-3.222644102665502E-2},{"$f":"SUM(Q78:Q86)","v":-2.524828106176466E-2},{"$f":"SUM(R78:R86)","v":-8.2319434456087193E-2},{"$f":"SUM(S78:S86)","v":-1.1074548529007935E-2},{"$f":"SUM(T78:T86)","v":-4.4208498086151966},{"$f":"SUM(U78:U86)","v":-0.37127901571495237},{"$f":"SUM(V78:V86)","v":-0.75993126971457947},{"$f":"SUM(W78:W86)","v":-2.180727113956201},{"$f":"SUM(X78:X86)","v":-0.77966537558071036},{"$f":"SUM(Y78:Y86)","v":0},{"$f":"SUM(Z78:Z86)","v":0},{"$f":"SUM(AA78:AA86)","v":0},{"$f":"SUM(AB78:AB86)","v":0},{"$f":"SUM(AC78:AC86)","v":0},0,0,0,0,{"$f":"SUM(AH78:AH86)","v":0}]
[{"$f":"ROW()","v":88},"Depreciation",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I87-I167-I236,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":89},null,"Pipeline",null,null,null,{"$f":"G169+G238","v":0},0,-164.20906793069989,-164.3894872086999,-164.39099203369992,-164.39418899869992,-164.39419005569991,-164.42525140569992,-164.79693157969993,-125.76509166859982,-12.083696529499997,-36.635878632500003,-36.635878632500003,-61.133873631500009,-63.439609419447912,-64.169916238662879,-64.404490468214661,-64.433636989282988,-64.563277802282983,-64.563277802282983,-64.563277802282983,-64.567514688165545,-64.567958343412101,-64.579997780660079,-64.578492955660082,-64.575295990660081,-64.575294933660089,-64.544233583660088]
[{"$f":"ROW()","v":90},null,"Compression",null,null,null,{"$f":"G170+G239","v":0},0,-27.508478501178786,-25.512474442677565,-27.574828237678787,-27.578993995678786,-27.464196115678781,-26.152851447080078,-28.213667586080078,-27.876250727670801,-9.8323856474999989,-16.1737393455,-16.1737393455,-18.781080494036789,-20.230404386288885,-20.645208058305805,-20.922868349629788,-21.075764982986861,-21.29954619698686,-21.419409015303678,-21.648927488521881,-21.790435730389195,-21.890149874387987,-22.017101897794284,-22.459004584342441,-22.722167489448044,-22.993983794955625,-23.098763087621052]
[{"$f":"ROW()","v":91},null,"Metering",null,null,null,{"$f":"G171+G240","v":0},0,-2.2559102605409982,-2.3302303765409977,-2.3662059932076644,-2.3900703832076644,-2.3583031932076648,-2.5014388018743317,-2.5014388018743317,-1.807312567861715,-0.22266081333333335,-0.17120842533333336,-0.17628707600000001,-0.49332285666666675,-0.51663014348356262,-0.63994744873654397,0.91167959676949017,-0.75962096496723597,-1.0037080003005694,-1.1872061636567359,-1.4216957293826071,-1.8722888819701757,-2.1714957408379694,-2.6315559386541745,-2.8473873111380592,-2.9679820294497157,-3.1002728076031723,-3.1863039666369004]
[{"$f":"ROW()","v":92},null,"Other Depreciable",null,null,null,{"$f":"G172+G241","v":0},0,-6.1955708933803191,-6.8580467983803191,-6.9265811223803198,-6.9640827238803187,-7.010107500380319,-7.0294434949781577,-7.2054668634781578,-5.3141052723812958,-0.95329645993823509,-0.71924684054391275,-0.81770635647099199,-0.94902100524637323,-6.7764610528081493,-6.7878134947617426,-7.4057338332686848,-7.934234570017467,-8.5209594320174666,-8.633627956591619,-8.8727764959394673,-8.9595248176696618,-9.0834642466949962,-9.3455141255179246,-9.4967447647146983,-9.5484613639308158,-9.56573094799265,-9.5654825529510052]
[{"$f":"ROW()","v":93},null,"Computers and Motor Vehicles",null,null,null,{"$f":"G173+G242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6360280740212865,-2.8935904921977773,-2.751027764464089,-3.0930001913641849]
[{"$f":"ROW()","v":94},null,"Cathodic/Corrosion Protection",null,null,null,{"$f":"G174+G243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.37683677733013721,-0.64686901165912913,-0.91006553968255333,-1.1199441345795553]
[{"$f":"ROW()","v":95},null,"SCADA , ECI And Comms",null,null,null,{"$f":"G175+G244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8651583169516224,-6.5487858236012872,-6.7447831760870205,-7.5037785053849211]
[{"$f":"ROW()","v":96},null,"Non-Depreciable",null,null,null,{"$f":"G176+G245","v":0},0,0,0,0,0,0,0,0,0.23968938000000001,0,0,0,0,3.2617686665330312E-2,7.8012281670889597E-2,0,0,5.9422199999987768E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,"Cost of Raising Equity",null,null,null,{"$f":"G177+G246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.5193843171387903,-0.7829789228033488,-0.91358280554764115,-1.0178136225953809]
[{"$f":"ROW()","v":98},null,"Total",null,null,null,{"$f":"SUM(G89:G97)","v":0},0,{"$f":"SUM(I89:I97)","v":-200.16902758579997},{"$f":"SUM(J89:J97)","v":-199.09023882629879},{"$f":"SUM(K89:K97)","v":-201.2586073869667},{"$f":"SUM(L89:L97)","v":-201.3273361014667},{"$f":"SUM(M89:M97)","v":-201.22679686496667},{"$f":"SUM(N89:N97)","v":-200.1089851496325},{"$f":"SUM(O89:O97)","v":-202.71750483113252},{"$f":"SUM(P89:P97)","v":-160.52307085651364},{"$f":"SUM(Q89:Q97)","v":-23.092039450271567},{"$f":"SUM(R89:R97)","v":-53.700073243877249},{"$f":"SUM(S89:S97)","v":-53.803611410470999},{"$f":"SUM(T89:T97)","v":-81.35729798744984},{"$f":"SUM(U89:U97)","v":-90.93048731536318},{"$f":"SUM(V89:V97)","v":-92.164872958796096},{"$f":"SUM(W89:W97)","v":-91.821413054343637},{"$f":"SUM(X89:X97)","v":-94.203257507254548},{"$f":"SUM(Y89:Y97)","v":-95.381549211587867},{"$f":"SUM(Z89:Z97)","v":-95.803520937835017},{"$f":"SUM(AA89:AA97)","v":-96.506677516126928},{"$f":"SUM(AB89:AB97)","v":-97.189764118194574},{"$f":"SUM(AC89:AC97)","v":-97.713068205333059},-98.574169742626452,-106.77903710129711,-110.6861311237502,-111.55474176999284,{"$f":"SUM(AH89:AH97)","v":-113.12931964479309}]
[{"$f":"ROW()","v":99},"Closing Value",null,null,"Check",{"$f":"IF(ROUND(F98-F178-F247,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":100},null,"Pipeline",null,null,{"$f":"F180+F249","v":0},0,1263.1466763899991,1100.3254490592992,935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709978,226.94513361849997,708.40319222900007,671.7673135965,1125.0913349440002,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255117,811.53461381026818,746.9713360079852,682.49279592335358,617.93415434011922,553.60698474166645,489.02698696100646,424.44849400534628,359.8731980146863,295.29790308102628,230.75366949736616]
[{"$f":"ROW()","v":101},null,"Compression",null,null,{"$f":"F181+F250","v":0},0,211.60368077829833,182.09919821861831,157.91371850594075,130.42220542826198,102.72841355258318,75.447685256904393,86.646844444750883,212.13507083867074,184.39453859099999,301.3892269035,285.21548755800001,321.30266535250001,331.41194438902932,319.47761344307878,304.38561121125258,286.5206755287644,269.92053482577745,251.01824499512699,234.18920544418745,215.37044279301176,195.57428994259845,176.2231805363364,159.28860286902363,140.0111373387854,120.78271399056696,99.975654423926926,79.974625535659911]
[{"$f":"ROW()","v":102},null,"Metering",null,null,{"$f":"F182+F251","v":0},0,17.353155850315368,15.668938789774369,13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617152,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.329312934854636,15.659450257085968,20.996651816516888,25.282992097563614,30.012399323968726,28.999578678943685,27.272483127626938,25.633108025123686,23.684875659222477,21.840079809102708]
[{"$f":"ROW()","v":103},null,"Other Depreciable",null,null,{"$f":"F183+F252","v":0},0,47.658237641387068,46.558635248006745,41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,84.340000940000039,130.46982252954805,129.37801177000998,131.21678342667636,130.7922620417786,133.81285933618042,127.545270395646,123.69461322601133,116.5568031646757,110.07606692751277,106.23360025727636,99.083106846677666,90.682177116778519,82.073792726290392,73.233995724529223,68.830812932244825]
[{"$f":"ROW()","v":104},null,"Computers and Motor Vehicles",null,null,null,{"$f":"G184+G253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4396512085337045,4.8577095896015265,8.6245808790361025,11.6303072248972,13.199327672371489,19.789397857424703,20.433303902865934,20.076897083531712,20.93182815078195,20.850421979371433]
[{"$f":"ROW()","v":105},null,"Cathodic/Corrosion Protection",null,null,null,{"$f":"G185+G254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83116914059542735,2.3431500978485831,7.1590600426424267,14.654563786809724,19.02862966444798,21.85490549442401,23.880147251891451,25.854121212067131,27.428210673794645,28.387356609094041]
[{"$f":"ROW()","v":106},null,"SCADA , ECI And Comms",null,null,null,{"$f":"G186+G255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1976068014649881,11.389697017937415,14.251409734210247,20.520887522423507,26.307297222039221,45.633088806797332,59.051226340045659,60.031213102474332,63.826189748963827,68.898156047206527]
[{"$f":"ROW()","v":107},null,"Non-Depreciable",null,null,{"$f":"F187+F256","v":0},{"$f":"G187+G256","v":0},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.0242329491194226,10.058273729119424,11.473726059119425,12.135019269119425,12.801081419119424,12.784772575786759,12.778384121616643,13.045022082661303,13.045620108625901,13.042648998625902,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901]
[{"$f":"ROW()","v":108},null,"Cost of Raising Equity",null,null,{"$f":"F188+F257","v":0},{"$f":"G188+G257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2984607928469758,1.9574473070083722,2.2839570138691032,2.5445340564884522,2.8381837107783348]
[{"$f":"ROW()","v":109},null,"Total",null,null,{"$f":"SUM(F100:F108)","v":0},0,1549.9999999999998,{"$f":"SUM(I100:I108)","v":1354.8904706556987},1159.0676437893999,959.06428874243329,758.51090424096662,560.66081278599995,406.69444221029221,588.22502761915962,432.89567514161939,1037.1958428202861,984.69521571195287,1549.7469406729529,1590.8068610287423,1530.2739872692466,1458.1233868753466,1376.436499690783,1303.9148490079479,1224.9444605051158,1152.1537528592833,1078.5003355720728,1008.7218530605504,937.66001063673252,{"$f":"SUM(AD100:AD108)","v":878.0227195257703},800.78500760897464,709.65759238723558,619.97178273735983,535.42189733944986]
[{"$f":"ROW()","v":110},"Over Depreciation",null,null,"Check",{"$f":"IF(ROUND(F109-F189-F258,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":111},null,"Pipeline"]
[{"$f":"ROW()","v":112},null,"Compression"]
[{"$f":"ROW()","v":113},null,"Metering"]
[{"$f":"ROW()","v":114},null,"Other Depreciable"]
[{"$f":"ROW()","v":115},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":116},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":117},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":120},null,"Total"]
[{"$f":"ROW()","v":121}]
[]
["BEP Asset Account [m$ OD]"]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":125},"BEP Asset Account"]
[{"$f":"ROW()","v":126},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$439","v":20},{"$f":"U126-1","v":19},18,17,16,15,14,13,12,{"$f":"AC126-1","v":11},{"$f":"AD126-1","v":10},{"$f":"AE126-1","v":9},{"$f":"AF126-1","v":8},{"$f":"AG126-1","v":7}]
[{"$f":"ROW()","v":127},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S131","v":0},{"$f":"T131","v":19.443280140228698},{"$f":"U131","v":18.471116133217262},{"$f":"V131","v":17.498952126205825},{"$f":"W131","v":16.526788119194389},{"$f":"X131","v":15.554624112182955},14.582460105171521,13.610296098160086,12.638132091148652,11.665968084137218,{"$f":"AC131","v":10.693804077125783},{"$f":"AD131","v":9.7216400701143488},{"$f":"AE131","v":8.7494760631029145},{"$f":"AF131","v":7.7773120560914792},{"$f":"AG131","v":6.805148049080044}]
[{"$f":"ROW()","v":128},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$435*$T$11","v":19.443280140228698}]
[{"$f":"ROW()","v":129},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U443*U$11","v":0},{"$f":"Inputs!V443*V$11","v":0},{"$f":"Inputs!W443*W$11","v":0},{"$f":"Inputs!X443*X$11","v":0},{"$f":"Inputs!Y443*Y$11","v":0},{"$f":"Inputs!Z443*Z$11","v":0},{"$f":"Inputs!AA443*AA$11","v":0},{"$f":"Inputs!AB443*AB$11","v":0},{"$f":"Inputs!AC443*AC$11","v":0},{"$f":"Inputs!AD443*AD$11","v":0},{"$f":"Inputs!AE443*AE$11","v":0},{"$f":"Inputs!AF443*AF$11","v":0},{"$f":"Inputs!AG443*AG$11","v":0},{"$f":"Inputs!AH443*AH$11","v":0}]
[{"$f":"ROW()","v":130},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-U127/U126","v":-0.97216400701143491},-0.97216400701143479,-0.97216400701143479,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143479,-0.97216400701143479,{"$f":"-AD127/AD126","v":-0.97216400701143479},-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491]
[{"$f":"ROW()","v":131},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T127:T130)","v":19.443280140228698},{"$f":"SUM(U127:U130)","v":18.471116133217262},{"$f":"SUM(V127:V130)","v":17.498952126205825},{"$f":"SUM(W127:W130)","v":16.526788119194389},{"$f":"SUM(X127:X130)","v":15.554624112182955},{"$f":"SUM(Y127:Y130)","v":14.582460105171521},13.610296098160086,12.638132091148652,11.665968084137218,10.693804077125783,{"$f":"SUM(AD127:AD130)","v":9.7216400701143488},8.7494760631029145,7.7773120560914792,6.805148049080044,5.8329840420686088]
[{"$f":"ROW()","v":132}]
["Opening Capital Base [$m OD]"]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":135},"Life"]
[{"$f":"ROW()","v":136},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!$E$46","v":7.6923076923076916},{"$f":"MAX(I136-1,0)","v":6.6923076923076916},{"$f":"MAX(J136-1,0)","v":5.6923076923076916},4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AC136-1,0)","v":0},{"$f":"MAX(AD136-1,0)","v":0},{"$f":"MAX(AE136-1,0)","v":0},{"$f":"MAX(AF136-1,0)","v":0},{"$f":"MAX(AG136-1,0)","v":0}]
[{"$f":"ROW()","v":137},null,"Compression",null,null,null,null,null,{"$f":"Inputs!$E$47","v":7.6923076923076916},{"$f":"MAX(I137-1,0)","v":6.6923076923076916},5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,"Metering",null,null,null,null,null,{"$f":"Inputs!$E$48","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!$E$49","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!$E$50","v":0},{"$f":"MAX(I140-1,0)","v":0},{"$f":"MAX(J140-1,0)","v":0},{"$f":"MAX(K140-1,0)","v":0},{"$f":"MAX(L140-1,0)","v":0},{"$f":"MAX(M140-1,0)","v":0},{"$f":"MAX(N140-1,0)","v":0},{"$f":"MAX(O140-1,0)","v":0},{"$f":"MAX(P140-1,0)","v":0},{"$f":"MAX(Q140-1,0)","v":0},{"$f":"MAX(R140-1,0)","v":0},{"$f":"MAX(S140-1,0)","v":0},{"$f":"MAX(T140-1,0)","v":0},{"$f":"MAX(U140-1,0)","v":0},{"$f":"MAX(V140-1,0)","v":0},{"$f":"MAX(W140-1,0)","v":0},{"$f":"MAX(X140-1,0)","v":0},{"$f":"MAX(Y140-1,0)","v":0},{"$f":"MAX(Z140-1,0)","v":0},{"$f":"MAX(AA140-1,0)","v":0},{"$f":"MAX(AB140-1,0)","v":0},{"$f":"MAX(AC140-1,0)","v":0},{"$f":"MAX(AD140-1,0)","v":0},{"$f":"MAX(AE140-1,0)","v":0},{"$f":"MAX(AF140-1,0)","v":0},{"$f":"MAX(AG140-1,0)","v":0}]
[{"$f":"ROW()","v":141},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!$E$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!$E$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,"Non-Depreciable"]
[{"$f":"ROW()","v":144},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},"Opening Value"]
[{"$f":"ROW()","v":147},null,"Pipeline",null,null,null,null,null,{"$f":"H180","v":1263.1466763899991},1098.9376084592993,934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"Compression",null,null,null,null,null,{"$f":"H181","v":211.60368077829833},184.09520227711954,156.58672377594075,129.07824527476197,101.56976677358318,74.061288272404397,44.123813565750879,18.050651004170803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Metering",null,null,null,null,null,{"$f":"H182","v":17.353155850315368},15.097245589774369,12.84133532923337,10.585425068692373,8.3295148081513766,6.0736045476103779,3.8176942870693797,1.5617840265283816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":150},null,"Other Depreciable",null,null,null,null,null,{"$f":"H183","v":47.658237641387068},41.462666748006747,35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H184","v":0},{"$f":"I184","v":0},{"$f":"J184","v":0},{"$f":"K184","v":0},{"$f":"L184","v":0},{"$f":"M184","v":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},{"$f":"V184","v":0},{"$f":"W184","v":0},{"$f":"X184","v":0},{"$f":"Y184","v":0},{"$f":"Z184","v":0},{"$f":"AA184","v":0},{"$f":"AB184","v":0},{"$f":"AC184","v":0},{"$f":"AD184","v":0},{"$f":"AE184","v":0},{"$f":"AF184","v":0},{"$f":"AG184","v":0}]
[{"$f":"ROW()","v":152},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H187","v":10.238249340000001},{"$f":"I187","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.1440776391194234,8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2802311724520887,8.3192373132875339,{"$f":"W187","v":8.3192373132875339},{"$f":"X187","v":8.3192373132875339},8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,{"$f":"AC187","v":8.3222084232875329},{"$f":"AD187","v":8.3222084232875329},{"$f":"AE187","v":8.3222084232875329},{"$f":"AF187","v":8.3222084232875329},{"$f":"AG187","v":8.3222084232875329}]
[{"$f":"ROW()","v":155},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I188","v":0},{"$f":"J188","v":0},{"$f":"K188","v":0},{"$f":"L188","v":0},{"$f":"M188","v":0},{"$f":"N188","v":0},{"$f":"O188","v":0},{"$f":"P188","v":0},{"$f":"Q188","v":0},{"$f":"R188","v":0},{"$f":"S188","v":0},{"$f":"T188","v":0},{"$f":"U188","v":0},{"$f":"V188","v":0},0,{"$f":"X188","v":0},{"$f":"Y188","v":0},{"$f":"Z188","v":0},{"$f":"AA188","v":0},{"$f":"AB188","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Total",null,null,null,null,null,{"$f":"H189","v":1549.9999999999998},{"$f":"I189","v":1349.8309724141998},{"$f":"J189","v":1149.6619448283998},{"$f":"K189","v":949.49291724259979},{"$f":"L189","v":749.32388965679979},{"$f":"M189","v":549.1548620709998},{"$f":"N189","v":344.41910958962541},{"$f":"O189","v":145.71113616432626},{"$f":"P189","v":8.2639223291193105},{"$f":"Q189","v":8.2639223291193105},{"$f":"R189","v":8.2639223291193105},{"$f":"S189","v":8.2639223291193105},{"$f":"T189","v":8.2639223291193105},{"$f":"U189","v":8.280231172451975},{"$f":"V189","v":8.3192373132874202},{"$f":"W189","v":8.3192373132874202},{"$f":"X189","v":8.3192373132874202},{"$f":"Y189","v":8.3222084232874192},{"$f":"Z189","v":8.3222084232874192},{"$f":"AA189","v":8.3222084232874192},{"$f":"AB189","v":8.3222084232874192},8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192]
[{"$f":"ROW()","v":157},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N269*N$11","v":0},{"$f":"-Inputs!O269*O$11","v":0},{"$f":"-Inputs!P269*P$11","v":0},{"$f":"-Inputs!Q269*Q$11","v":0},{"$f":"-Inputs!R269*R$11","v":0},{"$f":"-Inputs!S269*S$11","v":0},{"$f":"-Inputs!T269*T$11","v":0},{"$f":"-Inputs!U269*U$11","v":0},{"$f":"-Inputs!V269*V$11","v":0},{"$f":"-Inputs!W269*W$11","v":0},{"$f":"-Inputs!X269*X$11","v":0},{"$f":"-Inputs!Y269*Y$11","v":0},{"$f":"-Inputs!Z269*Z$11","v":0},{"$f":"-Inputs!AA269*AA$11","v":0},{"$f":"-Inputs!AB269*AB$11","v":0},{"$f":"-Inputs!AC269*AC$11","v":0},{"$f":"-Inputs!AD269*AD$11","v":0},{"$f":"-Inputs!AE269*AE$11","v":0},{"$f":"-Inputs!AF269*AF$11","v":0},{"$f":"-Inputs!AG269*AG$11","v":0},{"$f":"-Inputs!AH269*AH$11","v":0}]
[{"$f":"ROW()","v":159},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N270*N$11","v":-3.8643121450734461},{"$f":"-Inputs!O270*O$11","v":0},{"$f":"-Inputs!P270*P$11","v":0},{"$f":"-Inputs!Q270*Q$11","v":0},{"$f":"-Inputs!R270*R$11","v":0},{"$f":"-Inputs!S270*S$11","v":0},{"$f":"-Inputs!T270*T$11","v":-9.6859581288828039E-4},{"$f":"-Inputs!U270*U$11","v":0},{"$f":"-Inputs!V270*V$11","v":0},{"$f":"-Inputs!W270*W$11","v":0},{"$f":"-Inputs!X270*X$11","v":0},{"$f":"-Inputs!Y270*Y$11","v":0},{"$f":"-Inputs!Z270*Z$11","v":0},{"$f":"-Inputs!AA270*AA$11","v":0},{"$f":"-Inputs!AB270*AB$11","v":0},{"$f":"-Inputs!AC270*AC$11","v":0},{"$f":"-Inputs!AD270*AD$11","v":0},{"$f":"-Inputs!AE270*AE$11","v":0},{"$f":"-Inputs!AF270*AF$11","v":0},{"$f":"-Inputs!AG270*AG$11","v":0},{"$f":"-Inputs!AH270*AH$11","v":0}]
[{"$f":"ROW()","v":160},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N271*N$11","v":0},{"$f":"-Inputs!O271*O$11","v":0},{"$f":"-Inputs!P271*P$11","v":0},{"$f":"-Inputs!Q271*Q$11","v":0},{"$f":"-Inputs!R271*R$11","v":0},{"$f":"-Inputs!S271*S$11","v":0},{"$f":"-Inputs!T271*T$11","v":0},{"$f":"-Inputs!U271*U$11","v":0},{"$f":"-Inputs!V271*V$11","v":0},{"$f":"-Inputs!W271*W$11","v":-2.5550319453438494E-2},{"$f":"-Inputs!X271*X$11","v":0},{"$f":"-Inputs!Y271*Y$11","v":0},{"$f":"-Inputs!Z271*Z$11","v":0},{"$f":"-Inputs!AA271*AA$11","v":0},{"$f":"-Inputs!AB271*AB$11","v":0},{"$f":"-Inputs!AC271*AC$11","v":0},{"$f":"-Inputs!AD271*AD$11","v":0},{"$f":"-Inputs!AE271*AE$11","v":0},{"$f":"-Inputs!AF271*AF$11","v":0},{"$f":"-Inputs!AG271*AG$11","v":0},{"$f":"-Inputs!AH271*AH$11","v":0}]
[{"$f":"ROW()","v":161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N272*N$11","v":-6.9295210121204542E-2},{"$f":"-Inputs!O272*O$11","v":0},{"$f":"-Inputs!P272*P$11","v":-3.222644102665502E-2},{"$f":"-Inputs!Q272*Q$11","v":-2.524828106176466E-2},{"$f":"-Inputs!R272*R$11","v":-8.2319434456087193E-2},{"$f":"-Inputs!S272*S$11","v":-1.1074548529007935E-2},{"$f":"-Inputs!T272*T$11","v":-1.734900272848285},{"$f":"-Inputs!U272*U$11","v":-2.5103430030682248E-2},{"$f":"-Inputs!V272*V$11","v":-3.4859762485055464E-2},{"$f":"-Inputs!W272*W$11","v":0},{"$f":"-Inputs!X272*X$11","v":0},{"$f":"-Inputs!Y272*Y$11","v":0},{"$f":"-Inputs!Z272*Z$11","v":0},{"$f":"-Inputs!AA272*AA$11","v":0},{"$f":"-Inputs!AB272*AB$11","v":0},{"$f":"-Inputs!AC272*AC$11","v":0},{"$f":"-Inputs!AD272*AD$11","v":0},{"$f":"-Inputs!AE272*AE$11","v":0},{"$f":"-Inputs!AF272*AF$11","v":0},{"$f":"-Inputs!AG272*AG$11","v":0},{"$f":"-Inputs!AH272*AH$11","v":0}]
[{"$f":"ROW()","v":162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N273*N$11","v":0},{"$f":"-Inputs!O273*O$11","v":0},{"$f":"-Inputs!P273*P$11","v":0},{"$f":"-Inputs!Q273*Q$11","v":0},{"$f":"-Inputs!R273*R$11","v":0},{"$f":"-Inputs!S273*S$11","v":0},{"$f":"-Inputs!T273*T$11","v":0},{"$f":"-Inputs!U273*U$11","v":0},{"$f":"-Inputs!V273*V$11","v":0},{"$f":"-Inputs!W273*W$11","v":0},{"$f":"-Inputs!X273*X$11","v":0},{"$f":"-Inputs!Y273*Y$11","v":0},{"$f":"-Inputs!Z273*Z$11","v":0},{"$f":"-Inputs!AA273*AA$11","v":0},{"$f":"-Inputs!AB273*AB$11","v":0},{"$f":"-Inputs!AC273*AC$11","v":0},{"$f":"-Inputs!AD273*AD$11","v":0},{"$f":"-Inputs!AE273*AE$11","v":0},{"$f":"-Inputs!AF273*AF$11","v":0},{"$f":"-Inputs!AG273*AG$11","v":0},{"$f":"-Inputs!AH273*AH$11","v":0}]
[{"$f":"ROW()","v":163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N274*N$11","v":0},{"$f":"-Inputs!O274*O$11","v":0},{"$f":"-Inputs!P274*P$11","v":0},{"$f":"-Inputs!Q274*Q$11","v":0},{"$f":"-Inputs!R274*R$11","v":0},{"$f":"-Inputs!S274*S$11","v":0},{"$f":"-Inputs!T274*T$11","v":0},{"$f":"-Inputs!U274*U$11","v":0},{"$f":"-Inputs!V274*V$11","v":0},{"$f":"-Inputs!W274*W$11","v":0},{"$f":"-Inputs!X274*X$11","v":0},{"$f":"-Inputs!Y274*Y$11","v":0},{"$f":"-Inputs!Z274*Z$11","v":0},{"$f":"-Inputs!AA274*AA$11","v":0},{"$f":"-Inputs!AB274*AB$11","v":0},{"$f":"-Inputs!AC274*AC$11","v":0},{"$f":"-Inputs!AD274*AD$11","v":0},{"$f":"-Inputs!AE274*AE$11","v":0},{"$f":"-Inputs!AF274*AF$11","v":0},{"$f":"-Inputs!AG274*AG$11","v":0},{"$f":"-Inputs!AH274*AH$11","v":0}]
[{"$f":"ROW()","v":164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N275*N$11","v":0},{"$f":"-Inputs!O275*O$11","v":0},{"$f":"-Inputs!P275*P$11","v":0},{"$f":"-Inputs!Q275*Q$11","v":0},{"$f":"-Inputs!R275*R$11","v":0},{"$f":"-Inputs!S275*S$11","v":0},{"$f":"-Inputs!T275*T$11","v":0},{"$f":"-Inputs!U275*U$11","v":0},{"$f":"-Inputs!V275*V$11","v":0},{"$f":"-Inputs!W275*W$11","v":0},{"$f":"-Inputs!X275*X$11","v":0},{"$f":"-Inputs!Y275*Y$11","v":0},{"$f":"-Inputs!Z275*Z$11","v":0},{"$f":"-Inputs!AA275*AA$11","v":0},{"$f":"-Inputs!AB275*AB$11","v":0},{"$f":"-Inputs!AC275*AC$11","v":0},{"$f":"-Inputs!AD275*AD$11","v":0},{"$f":"-Inputs!AE275*AE$11","v":0},{"$f":"-Inputs!AF275*AF$11","v":0},{"$f":"-Inputs!AG275*AG$11","v":0},{"$f":"-Inputs!AH275*AH$11","v":0}]
[{"$f":"ROW()","v":165},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N276*N$11","v":-2.0941717008805782},{"$f":"-Inputs!O276*O$11","v":0},{"$f":"-Inputs!P276*P$11","v":0},{"$f":"-Inputs!Q276*Q$11","v":0},{"$f":"-Inputs!R276*R$11","v":0},{"$f":"-Inputs!S276*S$11","v":0},{"$f":"-Inputs!T276*T$11","v":0},{"$f":"-Inputs!U276*U$11","v":0},{"$f":"-Inputs!V276*V$11","v":0},{"$f":"-Inputs!W276*W$11","v":0},{"$f":"-Inputs!X276*X$11","v":0},{"$f":"-Inputs!Y276*Y$11","v":0},{"$f":"-Inputs!Z276*Z$11","v":0},{"$f":"-Inputs!AA276*AA$11","v":0},{"$f":"-Inputs!AB276*AB$11","v":0},{"$f":"-Inputs!AC276*AC$11","v":0},{"$f":"-Inputs!AD276*AD$11","v":0},{"$f":"-Inputs!AE276*AE$11","v":0},{"$f":"-Inputs!AF276*AF$11","v":0},{"$f":"-Inputs!AG276*AG$11","v":0},{"$f":"-Inputs!AH276*AH$11","v":0}]
[{"$f":"ROW()","v":166},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N277*N$11","v":0},{"$f":"-Inputs!O277*O$11","v":0},{"$f":"-Inputs!P277*P$11","v":0},{"$f":"-Inputs!Q277*Q$11","v":0},{"$f":"-Inputs!R277*R$11","v":0},{"$f":"-Inputs!S277*S$11","v":0},{"$f":"-Inputs!T277*T$11","v":0},{"$f":"-Inputs!U277*U$11","v":0},{"$f":"-Inputs!V277*V$11","v":0},{"$f":"-Inputs!W277*W$11","v":0},{"$f":"-Inputs!X277*X$11","v":0},{"$f":"-Inputs!Y277*Y$11","v":0},{"$f":"-Inputs!Z277*Z$11","v":0},{"$f":"-Inputs!AA277*AA$11","v":0},{"$f":"-Inputs!AB277*AB$11","v":0},{"$f":"-Inputs!AC277*AC$11","v":0},{"$f":"-Inputs!AD277*AD$11","v":0},{"$f":"-Inputs!AE277*AE$11","v":0},{"$f":"-Inputs!AF277*AF$11","v":0},{"$f":"-Inputs!AG277*AG$11","v":0},{"$f":"-Inputs!AH277*AH$11","v":0}]
[{"$f":"ROW()","v":167},null,"Total",null,null,null,null,null,{"$f":"SUM(I158:I166)","v":0},{"$f":"SUM(J158:J166)","v":0},{"$f":"SUM(K158:K166)","v":0},{"$f":"SUM(L158:L166)","v":0},{"$f":"SUM(M158:M166)","v":0},{"$f":"SUM(N158:N166)","v":-6.0277790560752287},{"$f":"SUM(O158:O166)","v":0},{"$f":"SUM(P158:P166)","v":-3.222644102665502E-2},{"$f":"SUM(Q158:Q166)","v":-2.524828106176466E-2},{"$f":"SUM(R158:R166)","v":-8.2319434456087193E-2},{"$f":"SUM(S158:S166)","v":-1.1074548529007935E-2},{"$f":"SUM(T158:T166)","v":-1.7358688686611732},{"$f":"SUM(U158:U166)","v":-2.5103430030682248E-2},{"$f":"SUM(V158:V166)","v":-3.4859762485055464E-2},{"$f":"SUM(W158:W166)","v":-2.5550319453438494E-2},{"$f":"SUM(X158:X166)","v":0},{"$f":"SUM(Y158:Y166)","v":0},{"$f":"SUM(Z158:Z166)","v":0},{"$f":"SUM(AA158:AA166)","v":0},{"$f":"SUM(AB158:AB166)","v":0},{"$f":"SUM(AC158:AC166)","v":0},0,0,0,0,{"$f":"SUM(AH158:AH166)","v":0}]
[{"$f":"ROW()","v":168},"Depreciation"]
[{"$f":"ROW()","v":169},null,"Pipeline",null,null,null,null,null,{"$f":"IF(I136<=0,0,-MIN(((I147+I158)/I136)*((I147+I158)>0),(I147+I158)))+IF(I136<=0,-I147-I158,0)","v":-164.20906793069989},-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-113.68320087509983,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD136<=0,0,-MIN(((AD147+AD158)/AD136)*((AD147+AD158)>0),(AD147+AD158)))+IF(AD136<=0,-AD147-AD158,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":170},null,"Compression",null,null,null,null,null,{"$f":"IF(I137<=0,0,-MIN(((I148+I159)/I137)*((I148+I159)>0),(I148+I159)))+IF(I137<=0,-I148-I159,0)","v":-27.508478501178786},-27.508478501178786,-27.508478501178786,-27.508478501178786,-27.508478501178782,-26.073162561580077,-26.073162561580077,-18.050651004170803,0,0,0,9.6859581288828039E-4,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD137<=0,0,-MIN(((AD148+AD159)/AD137)*((AD148+AD159)>0),(AD148+AD159)))+IF(AD137<=0,-AD148-AD159,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":171},null,"Metering",null,null,null,null,null,{"$f":"IF(I138<=0,0,-MIN(((I149+I160)/I138)*((I149+I160)>0),(I149+I160)))+IF(I138<=0,-I149-I160,0)","v":-2.2559102605409982},-2.2559102605409977,-2.2559102605409977,-2.2559102605409977,-2.2559102605409982,-2.2559102605409982,-2.2559102605409982,-1.5617840265283816,0,0,0,0,0,0,2.5550319453438494E-2,0,0,0,0,0,0,{"$f":"IF(AD138<=0,0,-MIN(((AD149+AD160)/AD138)*((AD149+AD160)>0),(AD149+AD160)))+IF(AD138<=0,-AD149-AD160,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":172},null,"Other Depreciable",null,null,null,null,null,{"$f":"IF(I139<=0,0,-MIN(((I150+I161)/I139)*((I150+I161)>0),(I150+I161)))+IF(I139<=0,-I150-I161,0)","v":-6.1955708933803191},-6.1955708933803191,-6.1955708933803191,-6.1955708933803182,-6.1955708933803191,-6.1698326724781571,-6.1698326724781571,-4.2391961783812961,{"$f":"IF(Q139<=0,0,-MIN(((Q150+Q161)/Q139)*((Q150+Q161)>0),(Q150+Q161)))+IF(Q139<=0,-Q150-Q161,0)","v":2.524828106176466E-2},{"$f":"IF(R139<=0,0,-MIN(((R150+R161)/R139)*((R150+R161)>0),(R150+R161)))+IF(R139<=0,-R150-R161,0)","v":8.2319434456087193E-2},1.1074548529007935E-2,1.734900272848285,2.5103430030682248E-2,3.4859762485055464E-2,0,0,0,0,0,0,0,{"$f":"IF(AD139<=0,0,-MIN(((AD150+AD161)/AD139)*((AD150+AD161)>0),(AD150+AD161)))+IF(AD139<=0,-AD150-AD161,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":173},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"IF(I140<=0,0,-MIN(((I151+I162)/I140)*((I151+I162)>0),(I151+I162)))+IF(I140<=0,-I151-I162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"IF(I141<=0,0,-MIN(((I152+I163)/I141)*((I152+I163)>0),(I152+I163)))+IF(I141<=0,-I152-I163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"IF(I142<=0,0,-MIN(((I153+I164)/I142)*((I153+I164)>0),(I153+I164)))+IF(I142<=0,-I153-I164,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I245","v":0},{"$f":"J245","v":0},0,0,0,0,0,0.11984469,0,0,0,0,1.6308843332665156E-2,3.9006140835444798E-2,0,0,2.9711099999993884E-3,0,0,0,0,{"$f":"AD245","v":0},0,0,0,0]
[{"$f":"ROW()","v":177},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"IF(I144<=0,0,-MIN(((I155+I166)/I144)*((I155+I166)>0),(I155+I166)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T144<=0,0,-MIN(((T155+T166)/T144)*((T155+T166)>0),(T155+T166)))","v":0},{"$f":"IF(U144<=0,0,-MIN(((U155+U166)/U144)*((U155+U166)>0),(U155+U166)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AD144<=0,0,-MIN(((AD155+AD166)/AD144)*((AD155+AD166)>0),(AD155+AD166)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":178},null,"Total",null,null,null,null,null,{"$f":"SUM(I169:I177)","v":-200.16902758579997},{"$f":"SUM(J169:J177)","v":-200.16902758579999},-200.16902758579999,-200.16902758579999,-200.16902758579999,-198.70797342529914,-198.70797342529914,-137.41498739418029,2.524828106176466E-2,8.2319434456087193E-2,1.1074548529007935E-2,1.7358688686611732,4.1412273363347407E-2,7.3865903320500262E-2,2.5550319453438494E-2,0,2.9711099999993884E-3,0,0,0,0,{"$f":"SUM(AD169:AD177)","v":0},0,0,0,0]
[{"$f":"ROW()","v":179},"Closing Value"]
[{"$f":"ROW()","v":180},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H146*H$11","v":1263.1466763899991},{"$f":"I147+I158+I169","v":1098.9376084592993},934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,{"$f":"Q147+Q158+Q169","v":0},{"$f":"R147+R158+R169","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD147+AD158+AD169","v":0},0,0,0,0]
[{"$f":"ROW()","v":181},null,"Compression",null,null,null,null,{"$f":"Inputs!H147*H$11","v":211.60368077829833},{"$f":"I148+I159+I170","v":184.09520227711954},156.58672377594075,129.07824527476197,101.56976677358318,74.061288272404397,44.123813565750879,18.050651004170803,0,{"$f":"Q148+Q159+Q170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD148+AD159+AD170","v":0},0,0,0,0]
[{"$f":"ROW()","v":182},null,"Metering",null,null,null,null,{"$f":"Inputs!H148*H$11","v":17.353155850315368},{"$f":"I149+I160+I171","v":15.097245589774369},12.84133532923337,10.585425068692373,8.3295148081513766,6.0736045476103779,3.8176942870693797,1.5617840265283816,0,{"$f":"Q149+Q160+Q171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD149+AD160+AD171","v":0},0,0,0,0]
[{"$f":"ROW()","v":183},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H149*H$11","v":47.658237641387068},{"$f":"I150+I161+I172","v":41.462666748006747},35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,{"$f":"Q150+Q161+Q172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD150+AD161+AD172","v":0},0,0,0,0]
[{"$f":"ROW()","v":184},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H150*H$11","v":0},{"$f":"I151+I162+I173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H151*H$11","v":0},{"$f":"I152+I163+I174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H152*H$11","v":0},{"$f":"I153+I164+I175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H153*H$11","v":10.238249340000001},{"$f":"I154+I165+I176","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.1440776391194234,8.2639223291194241,{"$f":"Q154+Q165+Q176","v":8.2639223291194241},8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2802311724520887,8.3192373132875339,8.3192373132875339,8.3192373132875339,8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,{"$f":"AD154+AD165+AD176","v":8.3222084232875329},8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329]
[{"$f":"ROW()","v":188},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H154*H$11","v":0},{"$f":"I155+I166+I177","v":0},0,0,0,0,0,0,0,0,{"$f":"R155+R166+R177","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD155+AD166+AD177","v":0},0,0,0,0]
[{"$f":"ROW()","v":189},null,"Total",null,null,null,null,{"$f":"SUM(H180:H188)","v":1549.9999999999998},{"$f":"MAX(I156+I167+I178,0)","v":1349.8309724141998},{"$f":"MAX(J156+J167+J178,0)","v":1149.6619448283998},949.49291724259979,749.32388965679979,549.1548620709998,344.41910958962541,145.71113616432626,8.2639223291193105,8.2639223291193105,8.2639223291193105,8.2639223291193105,8.2639223291193105,8.280231172451975,8.3192373132874202,8.3192373132874202,8.3192373132874202,8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192,{"$f":"MAX(AD156+AD167+AD178,0)","v":8.3222084232874192},8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192]
[{"$f":"ROW()","v":190},"Over Depreciation"]
[{"$f":"ROW()","v":191},null,"Pipeline"]
[{"$f":"ROW()","v":192},null,"Compression"]
[{"$f":"ROW()","v":193},null,"Metering"]
[{"$f":"ROW()","v":194},null,"Other Depreciable"]
[{"$f":"ROW()","v":195},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":196},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":197},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":198},null,"Non-Depreciable"]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":200},null,"Total"]
[{"$f":"ROW()","v":201}]
["Total Capex Account [$m OD]"]
["Capex Account"]
[{"$f":"ROW()","v":204},"Opening Value"]
[{"$f":"ROW()","v":205},null,"Pipeline",null,null,null,null,null,{"$f":"I285+I364+I443+I522+I601+I680+I759+I838+I917+I996+I1075+I1154+I1233+I1312+I1391+I1470","v":0},1.3878405999999999,1.2375178219999998,1.1195330189999997,0.93443309099999983,1.3705379659999997,8.5879579709999998,237.88063721199995,226.94513361849997,708.40319222900007,671.7673135965,{"$f":"S249","v":1125.0913349440002},1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255117,811.53461381026818,746.9713360079852,682.49279592335358,617.93415434011922,553.60698474166645,489.02698696100646,424.44849400534628,359.8731980146863,295.29790308102628]
[{"$f":"ROW()","v":206},null,"Compression",null,null,null,null,null,{"$f":"I286+I365+I444+I523+I602+I681+I760+I839+I918+I997+I1076+I1155+I1234+I1313+I1392+I1471","v":0},-1.9960040585012204,1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030878999997,194.08441983449995,184.39453859099999,301.3892269035,285.21548755800001,{"$f":"S250","v":321.30266535250001},331.41194438902932,319.47761344307878,304.38561121125258,286.5206755287644,269.92053482577745,251.01824499512699,234.18920544418745,215.37044279301176,195.57428994259845,176.2231805363364,159.28860286902363,140.0111373387854,120.78271399056696,99.975654423926926]
[{"$f":"ROW()","v":207},null,"Metering",null,null,null,null,null,{"$f":"I287+I366+I445+I524+I603+I682+I761+I840+I919+I998+I1077+I1156+I1235+I1314+I1393+I1472","v":0},0.57169320000000023,1.0370073340000003,1.2846774513333337,1.1187501386666669,2.6868834860000002,2.4413549446666671,2.1958264033333337,1.9502978620000004,1.727637048666667,1.6326083833333338,{"$f":"S251","v":6.2118580173333342},6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.329312934854636,15.659450257085968,20.996651816516888,25.282992097563614,30.012399323968726,28.999578678943685,27.272483127626938,25.633108025123686,23.684875659222477]
[{"$f":"ROW()","v":208},null,"Other Depreciable",null,null,null,null,null,{"$f":"I288+I367+I446+I525+I604+I683+I762+I841+I920+I999+I1078+I1157+I1236+I1315+I1394+I1473","v":0},5.0959685000000006,5.8041790750000004,5.8232008760000005,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526950000003,9.5474313409999993,14.202060579999999,13.944786904999999,{"$f":"S252","v":84.340000940000039},130.46982252954805,129.37801177000998,131.21678342667636,130.7922620417786,133.81285933618042,127.545270395646,123.69461322601133,116.5568031646757,110.07606692751277,106.23360025727636,99.083106846677666,90.682177116778519,82.073792726290392,73.233995724529223]
[{"$f":"ROW()","v":209},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I289+I368+I447+I526+I605+I684+I763+I842+I921+I1000+I1079+I1158+I1237+I1316+I1395+I1474","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S253","v":0},{"$f":"T253","v":0},{"$f":"U253","v":0},{"$f":"V253","v":0},{"$f":"W253","v":0},{"$f":"X253","v":0},{"$f":"Y253","v":2.4396512085337045},{"$f":"Z253","v":4.8577095896015265},{"$f":"AA253","v":8.6245808790361025},{"$f":"AB253","v":11.6303072248972},{"$f":"AC253","v":13.199327672371489},{"$f":"AD253","v":19.789397857424703},{"$f":"AE253","v":20.433303902865934},{"$f":"AF253","v":20.076897083531712},{"$f":"AG253","v":20.93182815078195}]
[{"$f":"ROW()","v":210},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I290+I369+I448+I527+I606+I685+I764+I843+I922+I1001+I1080+I1159+I1238+I1317+I1396+I1475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83116914059542735,2.3431500978485831,7.1590600426424267,14.654563786809724,19.02862966444798,21.85490549442401,23.880147251891451,25.854121212067131,27.428210673794645]
[{"$f":"ROW()","v":211},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I291+I370+I449+I528+I607+I686+I765+I844+I923+I1002+I1081+I1160+I1239+I1318+I1397+I1476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1976068014649881,11.389697017937415,14.251409734210247,20.520887522423507,26.307297222039221,45.633088806797332,59.051226340045659,60.031213102474332,63.826189748963827]
[{"$f":"ROW()","v":212},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I292+I371+I450+I529+I608+I687+I766+I845+I924+I1003+I1082+I1161+I1240+I1319+I1398+I1477","v":0},0,0,0,0,0,0,-0.11984469,1.7943513999999998,3.20980373,3.8710969400000002,{"$f":"S256","v":4.5371590900000003},{"$f":"T256","v":4.5208502466673348},4.4981529491645551,4.7257847693737691,4.7263827953383677,4.7234116853383679,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,{"$f":"AC256","v":4.7263827953383677},{"$f":"AD256","v":4.7263827953383677},{"$f":"AE256","v":4.7263827953383677},{"$f":"AF256","v":4.7263827953383677},{"$f":"AG256","v":4.7263827953383677}]
[{"$f":"ROW()","v":213},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I293+I372+I451+I530+I609+I688+I767+I846+I925+I1004+I1083+I1162+I1241+I1320+I1399+I1478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S257","v":0},{"$f":"T257","v":0},{"$f":"U257","v":0},{"$f":"V257","v":0},{"$f":"W257","v":0},{"$f":"X257","v":0},{"$f":"Y257","v":0},{"$f":"Z257","v":0},{"$f":"AA257","v":0},{"$f":"AB257","v":0},0,1.2984607928469758,1.9574473070083722,2.2839570138691032,2.5445340564884522]
[{"$f":"ROW()","v":214},null,"Total",null,null,null,null,null,{"$f":"SUM(I205:I213)","v":0},{"$f":"SUM(J205:J213)","v":5.0594982414987806},{"$f":"SUM(K205:K213)","v":9.4056989610000006},{"$f":"SUM(L205:L213)","v":9.571371499833333},{"$f":"SUM(M205:M213)","v":9.1870145841666684},{"$f":"SUM(N205:N213)","v":11.505950714999999},{"$f":"SUM(O205:O213)","v":62.275332620666667},{"$f":"SUM(P205:P213)","v":442.5138914548333},{"$f":"SUM(Q205:Q213)","v":424.63175281249994},{"$f":"SUM(R205:R213)","v":1028.9319204911667},{"$f":"SUM(S205:S213)","v":976.43129338283347},{"$f":"SUM(T205:T213)","v":1541.4830183438335},{"$f":"SUM(U205:U213)","v":1582.5429386996229},{"$f":"SUM(V205:V213)","v":1521.9937560967944},{"$f":"SUM(W205:W213)","v":1449.8041495620591},{"$f":"SUM(X205:X213)","v":1368.1172623774955},{"$f":"SUM(Y205:Y213)","v":1295.5956116946602},{"$f":"SUM(Z205:Z213)","v":1216.6222520818283},{"$f":"SUM(AA205:AA213)","v":1143.8315444359957},{"$f":"SUM(AB205:AB213)","v":1070.1781271487853},{"$f":"SUM(AC205:AC213)","v":1000.3996446372629},929.337802213445,869.70051110248278,792.46279918568712,701.33538396394806,{"$f":"SUM(AH205:AH213)","v":611.64957431407231}]
[{"$f":"ROW()","v":215},"Capex",null,null,null,null,null,"Check",{"$f":"IF(I214=(I294+I373+I452+I531+I610+I689+I768+I847+I926+I1005+I1084+I1163+I1242+I1321+I1400+I1479+I1558+I1637+I1716+I1795+I1874),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD214=(AD294+AD373+AD452+AD531+AD610+AD689+AD768+AD847+AD926+AD1005+AD1084+AD1163+AD1242+AD1321+AD1400+AD1479+AD1558+AD1637+AD1716+AD1795+AD1874+AD1953+AD2032+AD2111+AD2190+AD2269),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE214=(AE294+AE373+AE452+AE531+AE610+AE689+AE768+AE847+AE926+AE1005+AE1084+AE1163+AE1242+AE1321+AE1400+AE1479+AE1558+AE1637+AE1716+AE1795+AE1874+AE1953+AE2032+AE2111+AE2190+AE2269),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":216},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I662*I$11","v":1.3878405999999999},{"$f":"Inputs!J662*J$11","v":3.0096500000000002E-2},{"$f":"Inputs!K662*K$11","v":6.3939300000000004E-2},{"$f":"Inputs!L662*L$11","v":2.1140000000000001E-5},{"$f":"Inputs!M662*M$11","v":0.62122699999999997},{"$f":"Inputs!N662*N$11","v":7.4336034800000004},{"$f":"Inputs!O662*O$11","v":229.88054288999996},{"$f":"Inputs!P662*P$11","v":1.1463871999999999},{"$f":"Inputs!Q662*Q$11","v":493.54175514000002},{"$f":"Inputs!R662*R$11","v":0},{"$f":"Inputs!S662*S$11","v":489.95989998000005},{"$f":"Inputs!T662*T$11","v":46.114715758958042},{"$f":"Inputs!U662*U$11","v":14.606136384299488},{"$f":"Inputs!V662*V$11","v":4.6914845910357874},{"$f":"Inputs!W662*W$11","v":0.58293042136619544},{"$f":"Inputs!X662*X$11","v":2.5928162600000002},{"$f":"Inputs!Y662*Y$11","v":0},{"$f":"Inputs!Z662*Z$11","v":0},{"$f":"Inputs!AA662*AA$11","v":8.4737717651326469E-2},{"$f":"Inputs!AB662*AB$11","v":8.8731049311209335E-3},{"$f":"Inputs!AC662*AC$11","v":0.2407887449594838},{"$f":"Inputs!AD710*AD$11","v":0},{"$f":"Inputs!AE710*AE$11","v":0},{"$f":"Inputs!AF710*AF$11","v":0},{"$f":"Inputs!AG710*AG$11","v":0},{"$f":"Inputs!AH710*AH$11","v":0}]
[{"$f":"ROW()","v":217},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I663*I$11","v":-1.9960040585012204},{"$f":"Inputs!J663*J$11","v":1.32699473},{"$f":"Inputs!K663*K$11","v":8.3315159999999999E-2},{"$f":"Inputs!L663*L$11","v":-0.11479787999999999},{"$f":"Inputs!M663*M$11","v":0.18346781999999998},{"$f":"Inputs!N663*N$11","v":41.216322779999999},{"$f":"Inputs!O663*O$11","v":153.70189397999997},{"$f":"Inputs!P663*P$11","v":0.13571847999999997},{"$f":"Inputs!Q663*Q$11","v":126.82707395999999},{"$f":"Inputs!R663*R$11","v":0},{"$f":"Inputs!S663*S$11","v":52.260917140000004},{"$f":"Inputs!T663*T$11","v":28.967105928784179},{"$f":"Inputs!U663*U$11","v":8.2960734403383647},{"$f":"Inputs!V663*V$11","v":5.5532058264796307},{"$f":"Inputs!W663*W$11","v":3.0579326671415683},{"$f":"Inputs!X663*X$11","v":4.475624279999999},{"$f":"Inputs!Y663*Y$11","v":2.3972563663363551},{"$f":"Inputs!Z663*Z$11","v":4.5903694643640662},{"$f":"Inputs!AA663*AA$11","v":2.8301648373462203},{"$f":"Inputs!AB663*AB$11","v":1.9942828799758823},{"$f":"Inputs!AC663*AC$11","v":2.5390404681259611},{"$f":"Inputs!AD711*AD$11","v":5.0825242304815115},{"$f":"Inputs!AE711*AE$11","v":3.1815390541042285},{"$f":"Inputs!AF711*AF$11","v":3.4937441412295889},{"$f":"Inputs!AG711*AG$11","v":2.1869242283155885},{"$f":"Inputs!AH711*AH$11","v":3.0977341993540373}]
[{"$f":"ROW()","v":218},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I664*I$11","v":0.57169320000000023},{"$f":"Inputs!J664*J$11","v":0.5396342500000002},{"$f":"Inputs!K664*K$11","v":0.35796585000000014},{"$f":"Inputs!L664*L$11","v":-3.1767190000000001E-2},{"$f":"Inputs!M664*M$11","v":1.67052628},{"$f":"Inputs!N664*N$11","v":0},{"$f":"Inputs!O664*O$11","v":0},{"$f":"Inputs!P664*P$11","v":0},{"$f":"Inputs!Q664*Q$11","v":0},{"$f":"Inputs!R664*R$11","v":7.6179759999999999E-2},{"$f":"Inputs!S664*S$11","v":4.7555367100000003},{"$f":"Inputs!T664*T$11","v":0.34960930225343861},{"$f":"Inputs!U664*U$11","v":1.8497595787947199},{"$f":"Inputs!V664*V$11","v":0.95437131657921159},{"$f":"Inputs!W664*W$11","v":1.1986972768811694},{"$f":"Inputs!X664*X$11","v":3.6613055300000004},{"$f":"Inputs!Y664*Y$11","v":3.2921067003424995},{"$f":"Inputs!Z664*Z$11","v":3.5173434858880683},{"$f":"Inputs!AA664*AA$11","v":6.758897288813527},{"$f":"Inputs!AB664*AB$11","v":6.1586291630169052},{"$f":"Inputs!AC664*AC$11","v":6.9009029672430779},{"$f":"Inputs!AD712*AD$11","v":1.6187352936291364},{"$f":"Inputs!AE712*AE$11","v":1.1202917598213098},{"$f":"Inputs!AF712*AF$11","v":1.3286069269464633},{"$f":"Inputs!AG712*AG$11","v":1.1520404417019618},{"$f":"Inputs!AH712*AH$11","v":1.3415081165171336}]
[{"$f":"ROW()","v":219},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I665*I$11","v":5.0959685000000006},{"$f":"Inputs!J665*J$11","v":1.37068648},{"$f":"Inputs!K665*K$11","v":0.75003203000000007},{"$f":"Inputs!L665*L$11","v":0.92049553000000006},{"$f":"Inputs!M665*M$11","v":0.90148431000000029},{"$f":"Inputs!N665*N$11","v":3.5204673699999995},{"$f":"Inputs!O665*O$11","v":0.78549806000000011},{"$f":"Inputs!P665*P$11","v":2.1494877400000001},{"$f":"Inputs!Q665*Q$11","v":5.6331739800000005},{"$f":"Inputs!R665*R$11","v":0.54429260000000013},{"$f":"Inputs!S665*S$11","v":71.22399494000004},{"$f":"Inputs!T665*T$11","v":51.422946005191569},{"$f":"Inputs!U665*U$11","v":6.0559293089849895},{"$f":"Inputs!V665*V$11","v":9.3865164211427121},{"$f":"Inputs!W665*W$11","v":7.4750945923824723},{"$f":"Inputs!X665*X$11","v":11.73449724},{"$f":"Inputs!Y665*Y$11","v":2.253370491483039},{"$f":"Inputs!Z665*Z$11","v":4.7829707869569464},{"$f":"Inputs!AA665*AA$11","v":1.7349664346038924},{"$f":"Inputs!AB665*AB$11","v":2.4787885805067194},{"$f":"Inputs!AC665*AC$11","v":5.2409975764585512},{"$f":"Inputs!AD713*AD$11","v":2.1950207149192504},{"$f":"Inputs!AE713*AE$11","v":1.095815034815564},{"$f":"Inputs!AF713*AF$11","v":0.94007697344265917},{"$f":"Inputs!AG713*AG$11","v":0.7259339462315092},{"$f":"Inputs!AH713*AH$11","v":5.1622997606665875}]
[{"$f":"ROW()","v":220},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I666*I$11","v":0},{"$f":"Inputs!J666*J$11","v":0},{"$f":"Inputs!K666*K$11","v":0},{"$f":"Inputs!L666*L$11","v":0},{"$f":"Inputs!M666*M$11","v":0},{"$f":"Inputs!N666*N$11","v":0},{"$f":"Inputs!O666*O$11","v":0},{"$f":"Inputs!P666*P$11","v":0},{"$f":"Inputs!Q666*Q$11","v":0},{"$f":"Inputs!R666*R$11","v":0},{"$f":"Inputs!S666*S$11","v":0},{"$f":"Inputs!T666*T$11","v":0},{"$f":"Inputs!U666*U$11","v":0},{"$f":"Inputs!V666*V$11","v":0},{"$f":"Inputs!W666*W$11","v":0},{"$f":"Inputs!X666*X$11","v":0},{"$f":"Inputs!Y666*Y$11","v":2.4396512085337045},{"$f":"Inputs!Z666*Z$11","v":2.418058381067822},{"$f":"Inputs!AA666*AA$11","v":3.7668712894345759},{"$f":"Inputs!AB666*AB$11","v":3.0057263458610977},{"$f":"Inputs!AC666*AC$11","v":1.5690204474742879},{"$f":"Inputs!AD714*AD$11","v":6.5900701850532162},{"$f":"Inputs!AE714*AE$11","v":3.2799341194625131},{"$f":"Inputs!AF714*AF$11","v":2.5371836728635579},{"$f":"Inputs!AG714*AG$11","v":3.6059588317143287},{"$f":"Inputs!AH714*AH$11","v":3.0115940199536668}]
[{"$f":"ROW()","v":221},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I667*I$11","v":0},{"$f":"Inputs!J667*J$11","v":0},{"$f":"Inputs!K667*K$11","v":0},{"$f":"Inputs!L667*L$11","v":0},{"$f":"Inputs!M667*M$11","v":0},{"$f":"Inputs!N667*N$11","v":0},{"$f":"Inputs!O667*O$11","v":0},{"$f":"Inputs!P667*P$11","v":0},{"$f":"Inputs!Q667*Q$11","v":0},{"$f":"Inputs!R667*R$11","v":0},{"$f":"Inputs!S667*S$11","v":0},{"$f":"Inputs!T667*T$11","v":0},{"$f":"Inputs!U667*U$11","v":0},{"$f":"Inputs!V667*V$11","v":0},{"$f":"Inputs!W667*W$11","v":0},{"$f":"Inputs!X667*X$11","v":0},{"$f":"Inputs!Y667*Y$11","v":0.83116914059542735},{"$f":"Inputs!Z667*Z$11","v":1.511980957253156},{"$f":"Inputs!AA667*AA$11","v":4.8159099447938436},{"$f":"Inputs!AB667*AB$11","v":7.4955037441672969},{"$f":"Inputs!AC667*AC$11","v":4.3740658776382562},{"$f":"Inputs!AD715*AD$11","v":2.8262758299760291},{"$f":"Inputs!AE715*AE$11","v":2.4020785347975764},{"$f":"Inputs!AF715*AF$11","v":2.620842971834811},{"$f":"Inputs!AG715*AG$11","v":2.4841550014100684},{"$f":"Inputs!AH715*AH$11","v":2.0790900698789523}]
[{"$f":"ROW()","v":222},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I668*I$11","v":0},{"$f":"Inputs!J668*J$11","v":0},{"$f":"Inputs!K668*K$11","v":0},{"$f":"Inputs!L668*L$11","v":0},{"$f":"Inputs!M668*M$11","v":0},{"$f":"Inputs!N668*N$11","v":0},{"$f":"Inputs!O668*O$11","v":0},{"$f":"Inputs!P668*P$11","v":0},{"$f":"Inputs!Q668*Q$11","v":0},{"$f":"Inputs!R668*R$11","v":0},{"$f":"Inputs!S668*S$11","v":0},{"$f":"Inputs!T668*T$11","v":0},{"$f":"Inputs!U668*U$11","v":0},{"$f":"Inputs!V668*V$11","v":0},{"$f":"Inputs!W668*W$11","v":0},{"$f":"Inputs!X668*X$11","v":0},{"$f":"Inputs!Y668*Y$11","v":5.1976068014649881},{"$f":"Inputs!Z668*Z$11","v":6.192090216472427},{"$f":"Inputs!AA668*AA$11","v":2.8617127162728324},{"$f":"Inputs!AB668*AB$11","v":6.2694777882132602},{"$f":"Inputs!AC668*AC$11","v":5.7864096996157137},{"$f":"Inputs!AD716*AD$11","v":19.325791584758111},{"$f":"Inputs!AE716*AE$11","v":17.283295850199945},{"$f":"Inputs!AF716*AF$11","v":7.5287725860299579},{"$f":"Inputs!AG716*AG$11","v":10.539759822576519},{"$f":"Inputs!AH716*AH$11","v":12.575744803627614}]
[{"$f":"ROW()","v":223},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I669*I$11","v":0},{"$f":"Inputs!J669*J$11","v":0},{"$f":"Inputs!K669*K$11","v":0},{"$f":"Inputs!L669*L$11","v":0},{"$f":"Inputs!M669*M$11","v":0},{"$f":"Inputs!N669*N$11","v":0},{"$f":"Inputs!O669*O$11","v":-0.11984469},{"$f":"Inputs!P669*P$11","v":1.7943513999999998},{"$f":"Inputs!Q669*Q$11","v":1.4154523300000001},{"$f":"Inputs!R669*R$11","v":0.66129320999999996},{"$f":"Inputs!S669*S$11","v":0.66606215000000002},{"$f":"Inputs!T669*T$11","v":-1.6308843332665156E-2},{"$f":"Inputs!U669*U$11","v":-3.9006140835444798E-2},{"$f":"Inputs!V669*V$11","v":0.18862567937376898},{"$f":"Inputs!W669*W$11","v":5.9802596459833856E-4},{"$f":"Inputs!X669*X$11","v":-2.9711099999993884E-3},{"$f":"Inputs!Y669*Y$11","v":0},{"$f":"Inputs!Z669*Z$11","v":0},{"$f":"Inputs!AA669*AA$11","v":0},{"$f":"Inputs!AB669*AB$11","v":0},{"$f":"Inputs!AC669*AC$11","v":0},{"$f":"Inputs!AD717*AD$11","v":0},{"$f":"Inputs!AE717*AE$11","v":0},{"$f":"Inputs!AF717*AF$11","v":0},{"$f":"Inputs!AG717*AG$11","v":0},{"$f":"Inputs!AH717*AH$11","v":0}]
[{"$f":"ROW()","v":224},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I670*I$11","v":0},{"$f":"Inputs!J670*J$11","v":0},{"$f":"Inputs!K670*K$11","v":0},{"$f":"Inputs!L670*L$11","v":0},{"$f":"Inputs!M670*M$11","v":0},{"$f":"Inputs!N670*N$11","v":0},{"$f":"Inputs!O670*O$11","v":0},{"$f":"Inputs!P670*P$11","v":0},{"$f":"Inputs!Q670*Q$11","v":0},{"$f":"Inputs!R670*R$11","v":0},{"$f":"Inputs!S670*S$11","v":0},{"$f":"Inputs!T670*T$11","v":0},{"$f":"Inputs!U670*U$11","v":0},{"$f":"Inputs!V670*V$11","v":0},{"$f":"Inputs!W670*W$11","v":0},{"$f":"Inputs!X670*X$11","v":0},{"$f":"Inputs!Y670*Y$11","v":0},{"$f":"Inputs!Z670*Z$11","v":0},{"$f":"Inputs!AA670*AA$11","v":0},{"$f":"Inputs!AB670*AB$11","v":0},{"$f":"Inputs!AC670*AC$11","v":0},{"$f":"Inputs!AD718*AD$11","v":1.2984607928469758},{"$f":"Inputs!AE718*AE$11","v":1.1783708313001866},{"$f":"Inputs!AF718*AF$11","v":1.1094886296640798},{"$f":"Inputs!AG718*AG$11","v":1.1741598481669904},{"$f":"Inputs!AH718*AH$11","v":1.3114632768852632}]
[{"$f":"ROW()","v":225},null,"Total",null,null,null,null,null,{"$f":"SUM(I216:I224)","v":5.0594982414987806},{"$f":"SUM(J216:J224)","v":3.2674119600000004},{"$f":"SUM(K216:K224)","v":1.2552523400000002},{"$f":"SUM(L216:L224)","v":0.77395160000000007},{"$f":"SUM(M216:M224)","v":3.37670541},{"$f":"SUM(N216:N224)","v":52.17039363},{"$f":"SUM(O216:O224)","v":384.24809023999995},{"$f":"SUM(P216:P224)","v":5.2259448199999996},{"$f":"SUM(Q216:Q224)","v":627.41745541},{"$f":"SUM(R216:R224)","v":1.2817655700000001},{"$f":"SUM(S216:S224)","v":618.86641092000002},{"$f":"SUM(T216:T224)","v":126.83806815185457},{"$f":"SUM(U216:U224)","v":30.768892571582118},{"$f":"SUM(V216:V224)","v":20.774203834611111},{"$f":"SUM(W216:W224)","v":12.315252983736004},{"$f":"SUM(X216:X224)","v":22.4612722},{"$f":"SUM(Y216:Y224)","v":16.411160708756015},{"$f":"SUM(Z216:Z224)","v":23.012813292002484},{"$f":"SUM(AA216:AA224)","v":22.85326022891622},{"$f":"SUM(AB216:AB224)","v":27.411281606672283},{"$f":"SUM(AC216:AC224)","v":26.651225781515329},38.936878631664229,29.541325184501321,19.558715902011116,21.868932120116966,{"$f":"SUM(AH216:AH224)","v":28.579434246883253}]
[{"$f":"ROW()","v":226},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I225-Inputs!I671*I$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J225-Inputs!J671*J$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K225-Inputs!K671*K$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L225-Inputs!L671*L$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M225-Inputs!M671*M$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N225-Inputs!N671*N$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O225-Inputs!O671*O$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P225-Inputs!P671*P$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q225-Inputs!Q671*Q$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R225-Inputs!R671*R$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S225-Inputs!S671*S$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T225-Inputs!T671*T$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U225-Inputs!U671*U$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V225-Inputs!V671*V$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W225-Inputs!W671*W$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X225-Inputs!X671*X$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y225-Inputs!Y671*Y$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z225-Inputs!Z671*Z$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA225-Inputs!AA671*AA$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB225-Inputs!AB671*AB$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC225-Inputs!AC671*AC$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AD225=(AD305+AD384+AD463+AD542+AD621+AD700+AD779+AD858+AD937+AD1016+AD1095+AD1174+AD1253+AD1332+AD1411+AD1490+AD1569+AD1648+AD1727+AD1806+AD1885+AD1964+AD2043+AD2122+AD2201+AD2280),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE225=(AE305+AE384+AE463+AE542+AE621+AE700+AE779+AE858+AE937+AE1016+AE1095+AE1174+AE1253+AE1332+AE1411+AE1490+AE1569+AE1648+AE1727+AE1806+AE1885+AE1964+AE2043+AE2122+AE2201+AE2280),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AF225=(AF305+AF384+AF463+AF542+AF621+AF700+AF779+AF858+AF937+AF1016+AF1095+AF1174+AF1253+AF1332+AF1411+AF1490+AF1569+AF1648+AF1727+AF1806+AF1885+AF1964+AF2043+AF2122+AF2201+AF2280),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AG225=(AG305+AG384+AG463+AG542+AG621+AG700+AG779+AG858+AG937+AG1016+AG1095+AG1174+AG1253+AG1332+AG1411+AG1490+AG1569+AG1648+AG1727+AG1806+AG1885+AG1964+AG2043+AG2122+AG2201+AG2280),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AH225=(AH305+AH384+AH463+AH542+AH621+AH700+AH779+AH858+AH937+AH1016+AH1095+AH1174+AH1253+AH1332+AH1411+AH1490+AH1569+AH1648+AH1727+AH1806+AH1885+AH1964+AH2043+AH2122+AH2201+AH2280),\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":227},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I3152*I$11","v":0},{"$f":"-Inputs!J3152*J$11","v":0},{"$f":"-Inputs!K3152*K$11","v":0},{"$f":"-Inputs!L3152*L$11","v":0},{"$f":"-Inputs!M3152*M$11","v":0},{"$f":"-Inputs!N3152*N$11","v":0},{"$f":"-Inputs!O3152*O$11","v":0},{"$f":"-Inputs!P3152*P$11","v":0},{"$f":"-Inputs!Q3152*Q$11","v":0},{"$f":"-Inputs!R3152*R$11","v":0},{"$f":"-Inputs!S3152*S$11","v":0},{"$f":"T307+T386+T465+T544+T623+T702+T781+T860+T939+T1018+T1097+T1176+T1255+T1334+T1413+T1492","v":0},0,0,0,0,{"$f":"Y307+Y386+Y465+Y544+Y623+Y702+Y781+Y860+Y939+Y1018+Y1097+Y1176+Y1255+Y1334+Y1413+Y1492","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I3153*I$11","v":0},{"$f":"-Inputs!J3153*J$11","v":0},{"$f":"-Inputs!K3153*K$11","v":0},{"$f":"-Inputs!L3153*L$11","v":0},{"$f":"-Inputs!M3153*M$11","v":0},{"$f":"-Inputs!N3153*N$11","v":0},{"$f":"-Inputs!O3153*O$11","v":0},{"$f":"-Inputs!P3153*P$11","v":0},{"$f":"-Inputs!Q3153*Q$11","v":0},{"$f":"-Inputs!R3153*R$11","v":0},{"$f":"-Inputs!S3153*S$11","v":0},-7.5777802405144687E-2,0,0,0,0,{"$f":"Y308+Y387+Y466+Y545+Y624+Y703+Y782+Y861+Y940+Y1019+Y1098+Y1177+Y1256+Y1335+Y1414+Y1493","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I3154*I$11","v":0},{"$f":"-Inputs!J3154*J$11","v":0},{"$f":"-Inputs!K3154*K$11","v":0},{"$f":"-Inputs!L3154*L$11","v":0},{"$f":"-Inputs!M3154*M$11","v":0},{"$f":"-Inputs!N3154*N$11","v":0},{"$f":"-Inputs!O3154*O$11","v":0},{"$f":"-Inputs!P3154*P$11","v":0},{"$f":"-Inputs!Q3154*Q$11","v":0},{"$f":"-Inputs!R3154*R$11","v":0},{"$f":"-Inputs!S3154*S$11","v":0},0,0,0,-1.6612946504912101,0,{"$f":"Y309+Y388+Y467+Y546+Y625+Y704+Y783+Y862+Y941+Y1020+Y1099+Y1178+Y1257+Y1336+Y1415+Y1494","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":230},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I3155*I$11","v":0},{"$f":"-Inputs!J3155*J$11","v":0},{"$f":"-Inputs!K3155*K$11","v":0},{"$f":"-Inputs!L3155*L$11","v":0},{"$f":"-Inputs!M3155*M$11","v":0},{"$f":"-Inputs!N3155*N$11","v":0},{"$f":"-Inputs!O3155*O$11","v":0},{"$f":"-Inputs!P3155*P$11","v":0},{"$f":"-Inputs!Q3155*Q$11","v":0},{"$f":"-Inputs!R3155*R$11","v":0},{"$f":"-Inputs!S3155*S$11","v":0},-2.6092031375488793,-0.34617558568427009,-0.72507150722952396,-0.49388214401155262,-0.77966537558071036,{"$f":"Y310+Y389+Y468+Y547+Y626+Y705+Y784+Y863+Y942+Y1021+Y1100+Y1179+Y1258+Y1337+Y1416+Y1495","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I3156*I$11","v":0},{"$f":"-Inputs!J3156*J$11","v":0},{"$f":"-Inputs!K3156*K$11","v":0},{"$f":"-Inputs!L3156*L$11","v":0},{"$f":"-Inputs!M3156*M$11","v":0},{"$f":"-Inputs!N3156*N$11","v":0},{"$f":"-Inputs!O3156*O$11","v":0},{"$f":"-Inputs!P3156*P$11","v":0},{"$f":"-Inputs!Q3156*Q$11","v":0},{"$f":"-Inputs!R3156*R$11","v":0},{"$f":"-Inputs!S3156*S$11","v":0},0,0,0,0,0,{"$f":"Y311+Y390+Y469+Y548+Y627+Y706+Y785+Y864+Y943+Y1022+Y1101+Y1180+Y1259+Y1338+Y1417+Y1496","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I3157*I$11","v":0},{"$f":"-Inputs!J3157*J$11","v":0},{"$f":"-Inputs!K3157*K$11","v":0},{"$f":"-Inputs!L3157*L$11","v":0},{"$f":"-Inputs!M3157*M$11","v":0},{"$f":"-Inputs!N3157*N$11","v":0},{"$f":"-Inputs!O3157*O$11","v":0},{"$f":"-Inputs!P3157*P$11","v":0},{"$f":"-Inputs!Q3157*Q$11","v":0},{"$f":"-Inputs!R3157*R$11","v":0},{"$f":"-Inputs!S3157*S$11","v":0},0,0,0,0,0,{"$f":"Y312+Y391+Y470+Y549+Y628+Y707+Y786+Y865+Y944+Y1023+Y1102+Y1181+Y1260+Y1339+Y1418+Y1497","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I3158*I$11","v":0},{"$f":"-Inputs!J3158*J$11","v":0},{"$f":"-Inputs!K3158*K$11","v":0},{"$f":"-Inputs!L3158*L$11","v":0},{"$f":"-Inputs!M3158*M$11","v":0},{"$f":"-Inputs!N3158*N$11","v":0},{"$f":"-Inputs!O3158*O$11","v":0},{"$f":"-Inputs!P3158*P$11","v":0},{"$f":"-Inputs!Q3158*Q$11","v":0},{"$f":"-Inputs!R3158*R$11","v":0},{"$f":"-Inputs!S3158*S$11","v":0},0,0,0,0,0,{"$f":"Y313+Y392+Y471+Y550+Y629+Y708+Y787+Y866+Y945+Y1024+Y1103+Y1182+Y1261+Y1340+Y1419+Y1498","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I3159*I$11","v":0},{"$f":"-Inputs!J3159*J$11","v":0},{"$f":"-Inputs!K3159*K$11","v":0},{"$f":"-Inputs!L3159*L$11","v":0},{"$f":"-Inputs!M3159*M$11","v":0},{"$f":"-Inputs!N3159*N$11","v":0},{"$f":"-Inputs!O3159*O$11","v":0},{"$f":"-Inputs!P3159*P$11","v":0},{"$f":"-Inputs!Q3159*Q$11","v":0},{"$f":"-Inputs!R3159*R$11","v":0},{"$f":"-Inputs!S3159*S$11","v":0},0,0,0,0,0,{"$f":"Y314+Y393+Y472+Y551+Y630+Y709+Y788+Y867+Y946+Y1025+Y1104+Y1183+Y1262+Y1341+Y1420+Y1499","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":236},null,"Total",null,null,null,null,null,{"$f":"SUM(I227:I235)","v":0},{"$f":"SUM(J227:J235)","v":0},{"$f":"SUM(K227:K235)","v":0},{"$f":"SUM(L227:L235)","v":0},{"$f":"SUM(M227:M235)","v":0},{"$f":"SUM(N227:N235)","v":0},{"$f":"SUM(O227:O235)","v":0},{"$f":"SUM(P227:P235)","v":0},{"$f":"SUM(Q227:Q235)","v":0},{"$f":"SUM(R227:R235)","v":0},{"$f":"SUM(S227:S235)","v":0},{"$f":"SUM(T227:T235)","v":-2.6849809399540239},{"$f":"SUM(U227:U235)","v":-0.34617558568427009},{"$f":"SUM(V227:V235)","v":-0.72507150722952396},{"$f":"SUM(W227:W235)","v":-2.1551767945027627},{"$f":"SUM(X227:X235)","v":-0.77966537558071036},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(I236=(I316+I395+I474+I553+I632+I711+I790+I869+I948+I1027+I1106+I1185+I1264+I1343+I1422+I1501+I1580+I1659+I1738+I1817+I1896),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD236=(AD316+AD395+AD474+AD553+AD632+AD711+AD790+AD869+AD948+AD1027+AD1106+AD1185+AD1264+AD1343+AD1422+AD1501+AD1580+AD1659+AD1738+AD1817+AD1896+AD1975+AD2054+AD2133+AD2212+AD2291),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE236=(AE316+AE395+AE474+AE553+AE632+AE711+AE790+AE869+AE948+AE1027+AE1106+AE1185+AE1264+AE1343+AE1422+AE1501+AE1580+AE1659+AE1738+AE1817+AE1896+AE1975+AE2054+AE2133+AE2212+AE2291),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AF236=(AF316+AF395+AF474+AF553+AF632+AF711+AF790+AF869+AF948+AF1027+AF1106+AF1185+AF1264+AF1343+AF1422+AF1501+AF1580+AF1659+AF1738+AF1817+AF1896+AF1975+AF2054+AF2133+AF2212+AF2291),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AG236=(AG316+AG395+AG474+AG553+AG632+AG711+AG790+AG869+AG948+AG1027+AG1106+AG1185+AG1264+AG1343+AG1422+AG1501+AG1580+AG1659+AG1738+AG1817+AG1896+AG1975+AG2054+AG2133+AG2212+AG2291),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AH236=(AH316+AH395+AH474+AH553+AH632+AH711+AH790+AH869+AH948+AH1027+AH1106+AH1185+AH1264+AH1343+AH1422+AH1501+AH1580+AH1659+AH1738+AH1817+AH1896+AH1975+AH2054+AH2133+AH2212+AH2291),\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":238},null,"Pipeline",null,null,null,null,null,{"$f":"I318+I397+I476+I555+I634+I713+I792+I871+I950+I1029+I1108+I1187+I1266+I1345+I1424+I1503","v":0},-0.18041927799999999,-0.18192410299999998,-0.18512106799999997,-0.18512212499999997,-0.21618347499999996,-0.58786364899999999,-12.081890793499998,-12.083696529499997,-36.635878632500003,-36.635878632500003,-61.133873631500009,-63.439609419447912,-64.169916238662879,-64.404490468214661,-64.433636989282988,{"$f":"Y318+Y397+Y476+Y555+Y634+Y713+Y792+Y871+Y950+Y1029+Y1108+Y1187+Y1266+Y1345+Y1424+Y1503+Y1582+Y1661+Y1740+Y1819+Y1898","v":-64.563277802282983},-64.563277802282983,-64.563277802282983,-64.567514688165545,-64.567958343412101,{"$f":"AD318+AD397+AD476+AD555+AD634+AD713+AD792+AD871+AD950+AD1029+AD1108+AD1187+AD1266+AD1345+AD1424+AD1503+AD1582+AD1661+AD1740+AD1819+AD1898+AD1977+AD2056+AD2135+AD2214+AD2293","v":-64.579997780660079},-64.578492955660082,-64.575295990660081,-64.575294933660089,-64.544233583660088]
[{"$f":"ROW()","v":239},null,"Compression",null,null,null,null,null,{"$f":"I319+I398+I477+I556+I635+I714+I793+I872+I951+I1030+I1109+I1188+I1267+I1346+I1425+I1504","v":0},1.9960040585012204,-6.6349736500000006E-2,-7.0515494499999998E-2,4.4282385499999993E-2,-7.9688885499999987E-2,-2.1405050244999999,-9.8255997234999981,-9.8323856474999989,-16.1737393455,-16.1737393455,-18.782049089849679,-20.230404386288885,-20.645208058305805,-20.922868349629788,-21.075764982986861,-21.29954619698686,-21.419409015303678,-21.648927488521881,-21.790435730389195,-21.890149874387987,-22.017101897794284,-22.459004584342441,-22.722167489448044,-22.993983794955625,-23.098763087621052]
[{"$f":"ROW()","v":240},null,"Metering",null,null,null,null,null,{"$f":"I320+I399+I478+I557+I636+I715+I794+I873+I952+I1031+I1110+I1189+I1268+I1347+I1426+I1505","v":0},-7.4320116000000033E-2,-0.11029573266666672,-0.13416012266666671,-0.10239293266666671,-0.24552854133333338,-0.24552854133333341,-0.24552854133333341,-0.22266081333333335,-0.17120842533333336,-0.17628707600000001,-0.49332285666666675,-0.51663014348356262,-0.63994744873654397,0.88612927731605173,-0.75962096496723597,-1.0037080003005694,-1.1872061636567359,-1.4216957293826071,-1.8722888819701757,-2.1714957408379694,-2.6315559386541745,-2.8473873111380592,-2.9679820294497157,-3.1002728076031723,-3.1863039666369004]
[{"$f":"ROW()","v":241},null,"Other Depreciable",null,null,null,null,null,{"$f":"I321+I400+I479+I558+I637+I716+I795+I874+I953+I1032+I1111+I1190+I1269+I1348+I1427+I1506","v":0},-0.66247590500000009,-0.73101022900000023,-0.76851183050000027,-0.8145366070000003,-0.85961082250000043,-1.0356341910000004,-1.0749090940000001,-0.97854474099999977,-0.80156627499999988,-0.8287809049999999,-2.6839212780946582,-6.8015644828388311,-6.8226732572467981,-7.4057338332686848,-7.934234570017467,-8.5209594320174666,-8.633627956591619,-8.8727764959394673,-8.9595248176696618,-9.0834642466949962,-9.3455141255179246,-9.4967447647146983,-9.5484613639308158,-9.56573094799265,-9.5654825529510052]
[{"$f":"ROW()","v":242},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I322+I401+I480+I559+I638+I717+I796+I875+I954+I1033+I1112+I1191+I1270+I1349+I1428+I1507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6360280740212865,-2.8935904921977773,-2.751027764464089,-3.0930001913641849]
[{"$f":"ROW()","v":243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I323+I402+I481+I560+I639+I718+I797+I876+I955+I1034+I1113+I1192+I1271+I1350+I1429+I1508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.37683677733013721,-0.64686901165912913,-0.91006553968255333,-1.1199441345795553]
[{"$f":"ROW()","v":244},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I324+I403+I482+I561+I640+I719+I798+I877+I956+I1035+I1114+I1193+I1272+I1351+I1430+I1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8651583169516224,-6.5487858236012872,-6.7447831760870205,-7.5037785053849211]
[{"$f":"ROW()","v":245},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I325+I404+I483+I562+I641+I720+I799+I878+I957+I1036+I1115+I1194+I1273+I1352+I1431+I1510","v":0},0,0,0,0,0,0,0.11984469,0,0,0,0,1.6308843332665156E-2,3.9006140835444798E-2,0,0,{"$f":"Y325+Y404+Y483+Y562+Y641+Y720+Y799+Y878+Y957+Y1036+Y1115+Y1194+Y1273+Y1352+Y1431+Y1510","v":2.9711099999993884E-3},{"$f":"Z325+Z404+Z483+Z562+Z641+Z720+Z799+Z878+Z957+Z1036+Z1115+Z1194+Z1273+Z1352+Z1431+Z1510","v":0},{"$f":"AA325+AA404+AA483+AA562+AA641+AA720+AA799+AA878+AA957+AA1036+AA1115+AA1194+AA1273+AA1352+AA1431+AA1510","v":0},{"$f":"AB325+AB404+AB483+AB562+AB641+AB720+AB799+AB878+AB957+AB1036+AB1115+AB1194+AB1273+AB1352+AB1431+AB1510","v":0},{"$f":"AC325+AC404+AC483+AC562+AC641+AC720+AC799+AC878+AC957+AC1036+AC1115+AC1194+AC1273+AC1352+AC1431+AC1510","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":246},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I326+I405+I484+I563+I642+I721+I800+I879+I958+I1037+I1116+I1195+I1274+I1353+I1432+I1511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y326+Y405+Y484+Y563+Y642+Y721+Y800+Y879+Y958+Y1037+Y1116+Y1195+Y1274+Y1353+Y1432+Y1511+Y1590+Y1669+Y1748+Y1827+Y1906","v":0},{"$f":"Z326+Z405+Z484+Z563+Z642+Z721+Z800+Z879+Z958+Z1037+Z1116+Z1195+Z1274+Z1353+Z1432+Z1511+Z1590+Z1669+Z1748+Z1827+Z1906","v":0},{"$f":"AA326+AA405+AA484+AA563+AA642+AA721+AA800+AA879+AA958+AA1037+AA1116+AA1195+AA1274+AA1353+AA1432+AA1511+AA1590+AA1669+AA1748+AA1827+AA1906","v":0},{"$f":"AB326+AB405+AB484+AB563+AB642+AB721+AB800+AB879+AB958+AB1037+AB1116+AB1195+AB1274+AB1353+AB1432+AB1511+AB1590+AB1669+AB1748+AB1827+AB1906","v":0},{"$f":"AC326+AC405+AC484+AC563+AC642+AC721+AC800+AC879+AC958+AC1037+AC1116+AC1195+AC1274+AC1353+AC1432+AC1511+AC1590+AC1669+AC1748+AC1827+AC1906","v":0},0,-0.5193843171387903,-0.7829789228033488,-0.91358280554764115,-1.0178136225953809]
[{"$f":"ROW()","v":247},null,"Total",null,null,null,null,null,{"$f":"SUM(I238:I246)","v":0},{"$f":"SUM(J238:J246)","v":1.0787887595012204},{"$f":"SUM(K238:K246)","v":-1.0895798011666669},{"$f":"SUM(L238:L246)","v":-1.158308515666667},{"$f":"SUM(M238:M246)","v":-1.0577692791666671},{"$f":"SUM(N238:N246)","v":-1.4010117243333338},{"$f":"SUM(O238:O246)","v":-4.009531405833334},{"$f":"SUM(P238:P246)","v":-23.108083462333326},{"$f":"SUM(Q238:Q246)","v":-23.117287731333331},{"$f":"SUM(R238:R246)","v":-53.782392678333338},{"$f":"SUM(S238:S246)","v":-53.814685959000009},{"$f":"SUM(T238:T246)","v":-83.093166856111011},{"$f":"SUM(U238:U246)","v":-90.971899588726529},{"$f":"SUM(V238:V246)","v":-92.238738862116591},{"$f":"SUM(W238:W246)","v":-91.846963373797067},{"$f":"SUM(X238:X246)","v":-94.203257507254548},{"$f":"SUM(Y238:Y246)","v":-95.384520321587857},{"$f":"SUM(Z238:Z246)","v":-95.803520937835017},{"$f":"SUM(AA238:AA246)","v":-96.506677516126928},{"$f":"SUM(AB238:AB246)","v":-97.189764118194574},{"$f":"SUM(AC238:AC246)","v":-97.713068205333059},-98.574169742626452,-106.77903710129711,-110.6861311237502,-111.55474176999284,{"$f":"SUM(AH238:AH246)","v":-113.12931964479309}]
[{"$f":"ROW()","v":248},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I247,6)=ROUND((I327+I406+I485+I564+I643+I722+I801+I880+I959+I1038+I1117+I1196+I1275+I1354+I1433+I1512+I1591+I1670+I1749+I1828+I1907),6),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD247=(AD327+AD406+AD485+AD564+AD643+AD722+AD801+AD880+AD959+AD1038+AD1117+AD1196+AD1275+AD1354+AD1433+AD1512+AD1591+AD1670+AD1749+AD1828+AD1907+AD1986+AD2065+AD2144+AD2223+AD2302),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE247=(AE327+AE406+AE485+AE564+AE643+AE722+AE801+AE880+AE959+AE1038+AE1117+AE1196+AE1275+AE1354+AE1433+AE1512+AE1591+AE1670+AE1749+AE1828+AE1907+AE1986+AE2065+AE2144+AE2223+AE2302),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AF247=(AF327+AF406+AF485+AF564+AF643+AF722+AF801+AF880+AF959+AF1038+AF1117+AF1196+AF1275+AF1354+AF1433+AF1512+AF1591+AF1670+AF1749+AF1828+AF1907+AF1986+AF2065+AF2144+AF2223+AF2302),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AG247=(AG327+AG406+AG485+AG564+AG643+AG722+AG801+AG880+AG959+AG1038+AG1117+AG1196+AG1275+AG1354+AG1433+AG1512+AG1591+AG1670+AG1749+AG1828+AG1907+AG1986+AG2065+AG2144+AG2223+AG2302),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AH247=(AH327+AH406+AH485+AH564+AH643+AH722+AH801+AH880+AH959+AH1038+AH1117+AH1196+AH1275+AH1354+AH1433+AH1512+AH1591+AH1670+AH1749+AH1828+AH1907+AH1986+AH2065+AH2144+AH2223+AH2302),\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":249},null,"Pipeline",null,null,null,null,null,{"$f":"I329+I408+I487+I566+I645+I724+I803+I882+I961+I1040+I1119+I1198+I1277+I1356+I1435+I1514","v":1.3878405999999999},1.2375178219999998,1.1195330189999997,0.93443309099999983,1.3705379659999997,8.5879579709999998,237.88063721199995,226.94513361849997,708.40319222900007,671.7673135965,1125.0913349440002,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255117,{"$f":"Y329+Y408+Y487+Y566+Y645+Y724+Y803+Y882+Y961+Y1040+Y1119+Y1198+Y1277+Y1356+Y1435+Y1514+Y1593+Y1672+Y1751+Y1830+Y1909","v":811.53461381026818},746.9713360079852,682.49279592335358,617.93415434011922,553.60698474166645,{"$f":"AD329+AD408+AD487+AD566+AD645+AD724+AD803+AD882+AD961+AD1040+AD1119+AD1198+AD1277+AD1356+AD1435+AD1514+AD1593+AD1672+AD1751+AD1830+AD1909+AD1988+AD2067+AD2146+AD2225+AD2304","v":489.02698696100646},424.44849400534628,359.8731980146863,295.29790308102628,230.75366949736616]
[{"$f":"ROW()","v":250},null,"Compression",null,null,null,null,null,{"$f":"I330+I409+I488+I567+I646+I725+I804+I883+I962+I1041+I1120+I1199+I1278+I1357+I1436+I1515","v":-1.9960040585012204},1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030878999997,194.08441983449995,184.39453859099999,301.3892269035,285.21548755800001,321.30266535250001,331.41194438902932,319.47761344307878,304.38561121125258,286.5206755287644,269.92053482577745,{"$f":"Y330+Y409+Y488+Y567+Y646+Y725+Y804+Y883+Y962+Y1041+Y1120+Y1199+Y1278+Y1357+Y1436+Y1515+Y1594+Y1673+Y1752+Y1831+Y1910","v":251.01824499512699},234.18920544418745,215.37044279301176,195.57428994259845,176.2231805363364,{"$f":"AD330+AD409+AD488+AD567+AD646+AD725+AD804+AD883+AD962+AD1041+AD1120+AD1199+AD1278+AD1357+AD1436+AD1515+AD1594+AD1673+AD1752+AD1831+AD1910+AD1989+AD2068+AD2147+AD2226+AD2305","v":159.28860286902363},140.0111373387854,120.78271399056696,99.975654423926926,79.974625535659911]
[{"$f":"ROW()","v":251},null,"Metering",null,null,null,null,null,{"$f":"I331+I410+I489+I568+I647+I726+I805+I884+I963+I1042+I1121+I1200+I1279+I1358+I1437+I1516","v":0.57169320000000023},1.0370073340000003,1.2846774513333337,1.1187501386666669,2.6868834860000002,2.4413549446666671,2.1958264033333337,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,{"$f":"Y331+Y410+Y489+Y568+Y647+Y726+Y805+Y884+Y963+Y1042+Y1121+Y1200+Y1279+Y1358+Y1437+Y1516+Y1595+Y1674+Y1753+Y1832+Y1911","v":13.329312934854636},15.659450257085968,20.996651816516888,25.282992097563614,30.012399323968726,{"$f":"AD331+AD410+AD489+AD568+AD647+AD726+AD805+AD884+AD963+AD1042+AD1121+AD1200+AD1279+AD1358+AD1437+AD1516+AD1595+AD1674+AD1753+AD1832+AD1911+AD1990+AD2069+AD2148+AD2227+AD2306","v":28.999578678943685},27.272483127626938,25.633108025123686,23.684875659222477,21.840079809102708]
[{"$f":"ROW()","v":252},null,"Other Depreciable",null,null,null,null,null,{"$f":"I332+I411+I490+I569+I648+I727+I806+I885+I964+I1043+I1122+I1201+I1280+I1359+I1438+I1517","v":5.0959685000000006},5.8041790750000004,5.8232008760000005,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526950000003,9.5474313409999993,14.202060579999999,13.944786904999999,84.340000940000039,130.46982252954805,129.37801177000998,131.21678342667636,130.7922620417786,133.81285933618042,{"$f":"Y332+Y411+Y490+Y569+Y648+Y727+Y806+Y885+Y964+Y1043+Y1122+Y1201+Y1280+Y1359+Y1438+Y1517+Y1596+Y1675+Y1754+Y1833+Y1912","v":127.545270395646},123.69461322601133,116.5568031646757,110.07606692751277,106.23360025727636,{"$f":"AD332+AD411+AD490+AD569+AD648+AD727+AD806+AD885+AD964+AD1043+AD1122+AD1201+AD1280+AD1359+AD1438+AD1517+AD1596+AD1675+AD1754+AD1833+AD1912+AD1991+AD2070+AD2149+AD2228+AD2307","v":99.083106846677666},90.682177116778519,82.073792726290392,73.233995724529223,68.830812932244825]
[{"$f":"ROW()","v":253},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I333+I412+I491+I570+I649+I728+I807+I886+I965+I1044+I1123+I1202+I1281+I1360+I1439+I1518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y333+Y412+Y491+Y570+Y649+Y728+Y807+Y886+Y965+Y1044+Y1123+Y1202+Y1281+Y1360+Y1439+Y1518+Y1597+Y1676+Y1755+Y1834+Y1913","v":2.4396512085337045},4.8577095896015265,8.6245808790361025,11.6303072248972,13.199327672371489,{"$f":"AD333+AD412+AD491+AD570+AD649+AD728+AD807+AD886+AD965+AD1044+AD1123+AD1202+AD1281+AD1360+AD1439+AD1518+AD1597+AD1676+AD1755+AD1834+AD1913+AD1992+AD2071+AD2150+AD2229+AD2308","v":19.789397857424703},20.433303902865934,20.076897083531712,20.93182815078195,20.850421979371433]
[{"$f":"ROW()","v":254},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I334+I413+I492+I571+I650+I729+I808+I887+I966+I1045+I1124+I1203+I1282+I1361+I1440+I1519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y334+Y413+Y492+Y571+Y650+Y729+Y808+Y887+Y966+Y1045+Y1124+Y1203+Y1282+Y1361+Y1440+Y1519+Y1598+Y1677+Y1756+Y1835+Y1914","v":0.83116914059542735},2.3431500978485831,7.1590600426424267,14.654563786809724,19.02862966444798,{"$f":"AD334+AD413+AD492+AD571+AD650+AD729+AD808+AD887+AD966+AD1045+AD1124+AD1203+AD1282+AD1361+AD1440+AD1519+AD1598+AD1677+AD1756+AD1835+AD1914+AD1993+AD2072+AD2151+AD2230+AD2309","v":21.85490549442401},23.880147251891451,25.854121212067131,27.428210673794645,28.387356609094041]
[{"$f":"ROW()","v":255},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I335+I414+I493+I572+I651+I730+I809+I888+I967+I1046+I1125+I1204+I1283+I1362+I1441+I1520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y335+Y414+Y493+Y572+Y651+Y730+Y809+Y888+Y967+Y1046+Y1125+Y1204+Y1283+Y1362+Y1441+Y1520+Y1599+Y1678+Y1757+Y1836+Y1915","v":5.1976068014649881},11.389697017937415,14.251409734210247,20.520887522423507,26.307297222039221,{"$f":"AD335+AD414+AD493+AD572+AD651+AD730+AD809+AD888+AD967+AD1046+AD1125+AD1204+AD1283+AD1362+AD1441+AD1520+AD1599+AD1678+AD1757+AD1836+AD1915+AD1994+AD2073+AD2152+AD2231+AD2310","v":45.633088806797332},59.051226340045659,60.031213102474332,63.826189748963827,68.898156047206527]
[{"$f":"ROW()","v":256},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I336+I415+I494+I573+I652+I731+I810+I889+I968+I1047+I1126+I1205+I1284+I1363+I1442+I1521","v":0},0,0,0,0,0,-0.11984469,1.7943513999999998,3.20980373,3.8710969400000002,4.5371590900000003,4.5208502466673348,4.4981529491645551,4.7257847693737691,4.7263827953383677,4.7234116853383679,{"$f":"Y336+Y415+Y494+Y573+Y652+Y731+Y810+Y889+Y968+Y1047+Y1126+Y1205+Y1284+Y1363+Y1442+Y1521+Y1600+Y1679+Y1758+Y1837+Y1916","v":4.7263827953383677},4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,{"$f":"AD336+AD415+AD494+AD573+AD652+AD731+AD810+AD889+AD968+AD1047+AD1126+AD1205+AD1284+AD1363+AD1442+AD1521+AD1600+AD1679+AD1758+AD1837+AD1916+AD1995+AD2074+AD2153+AD2232+AD2311","v":4.7263827953383677},4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677]
[{"$f":"ROW()","v":257},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I337+I416+I495+I574+I653+I732+I811+I890+I969+I1048+I1127+I1206+I1285+I1364+I1443+I1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y337+Y416+Y495+Y574+Y653+Y732+Y811+Y890+Y969+Y1048+Y1127+Y1206+Y1285+Y1364+Y1443+Y1522+Y1601+Y1680+Y1759+Y1838+Y1917","v":0},0,0,0,0,{"$f":"AD337+AD416+AD495+AD574+AD653+AD732+AD811+AD890+AD969+AD1048+AD1127+AD1206+AD1285+AD1364+AD1443+AD1522+AD1601+AD1680+AD1759+AD1838+AD1917+AD1996+AD2075+AD2154+AD2233+AD2312","v":1.2984607928469758},1.9574473070083722,2.2839570138691032,2.5445340564884522,2.8381837107783348]
[{"$f":"ROW()","v":258},null,"Total",null,null,null,null,null,{"$f":"SUM(I249:I257)","v":5.0594982414987806},{"$f":"SUM(J249:J257)","v":9.4056989610000006},{"$f":"SUM(K249:K257)","v":9.571371499833333},{"$f":"SUM(L249:L257)","v":9.1870145841666684},{"$f":"SUM(M249:M257)","v":11.505950714999999},{"$f":"SUM(N249:N257)","v":62.275332620666667},{"$f":"SUM(O249:O257)","v":442.5138914548333},{"$f":"SUM(P249:P257)","v":424.63175281249994},{"$f":"SUM(Q249:Q257)","v":1028.9319204911667},{"$f":"SUM(R249:R257)","v":976.43129338283347},{"$f":"SUM(S249:S257)","v":1541.4830183438335},{"$f":"SUM(T249:T257)","v":1582.5429386996229},{"$f":"SUM(U249:U257)","v":1521.9937560967944},{"$f":"SUM(V249:V257)","v":1449.8041495620591},{"$f":"SUM(W249:W257)","v":1368.1172623774955},{"$f":"SUM(X249:X257)","v":1295.5956116946602},{"$f":"SUM(Y249:Y257)","v":1216.6222520818283},{"$f":"SUM(Z249:Z257)","v":1143.8315444359957},{"$f":"SUM(AA249:AA257)","v":1070.1781271487853},{"$f":"SUM(AB249:AB257)","v":1000.3996446372629},{"$f":"SUM(AC249:AC257)","v":929.337802213445},869.70051110248301,792.46279918568712,701.33538396394806,611.64957431407231,{"$f":"SUM(AH249:AH257)","v":527.09968891616234}]
[{"$f":"ROW()","v":259},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(I258=(I338+I417+I496+I575+I654+I733+I812+I891+I970+I1049+I1128+I1207+I1286+I1365+I1444+I1523+I1602+I1681+I1760+I1839+I1918),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD258=(AD338+AD417+AD496+AD575+AD654+AD733+AD812+AD891+AD970+AD1049+AD1128+AD1207+AD1286+AD1365+AD1444+AD1523+AD1602+AD1681+AD1760+AD1839+AD1918+AD1997+AD2076+AD2155+AD2234+AD2313),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE258=(AE338+AE417+AE496+AE575+AE654+AE733+AE812+AE891+AE970+AE1049+AE1128+AE1207+AE1286+AE1365+AE1444+AE1523+AE1602+AE1681+AE1760+AE1839+AE1918+AE1997+AE2076+AE2155+AE2234+AE2313),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":260},null,"Pipeline"]
[{"$f":"ROW()","v":261},null,"Compression"]
[{"$f":"ROW()","v":262},null,"Metering"]
[{"$f":"ROW()","v":263},null,"Other Depreciable"]
[{"$f":"ROW()","v":264},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":265},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":266},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":267},null,"Non-Depreciable"]
[{"$f":"ROW()","v":268},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":269},null,"Total"]
[{"$f":"ROW()","v":270}]
["Capex Account [m$ OD]"]
["2000 Capex"]
[{"$f":"ROW()","v":273},"Life"]
[{"$f":"ROW()","v":274},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":7.6923076923076916},{"$f":"MAX(0,J274-1)","v":6.6923076923076916},5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB274-1)","v":0},{"$f":"MAX(0,AC274-1)","v":0},{"$f":"MAX(0,AD274-1)","v":0},{"$f":"MAX(0,AE274-1)","v":0},{"$f":"MAX(0,AF274-1)","v":0},{"$f":"MAX(0,AG274-1)","v":0}]
[{"$f":"ROW()","v":275},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB275-1)","v":0},0,0,0,0,{"$f":"MAX(0,AG275-1)","v":0}]
[{"$f":"ROW()","v":276},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":0},{"$f":"MAX(0,J278-1)","v":0},{"$f":"MAX(0,K278-1)","v":0},{"$f":"MAX(0,L278-1)","v":0},{"$f":"MAX(0,M278-1)","v":0},{"$f":"MAX(0,N278-1)","v":0},{"$f":"MAX(0,O278-1)","v":0},{"$f":"MAX(0,P278-1)","v":0},{"$f":"MAX(0,Q278-1)","v":0},{"$f":"MAX(0,R278-1)","v":0},{"$f":"MAX(0,S278-1)","v":0},{"$f":"MAX(0,T278-1)","v":0},{"$f":"MAX(0,U278-1)","v":0},{"$f":"MAX(0,V278-1)","v":0},{"$f":"MAX(0,W278-1)","v":0},{"$f":"MAX(0,X278-1)","v":0},{"$f":"MAX(0,Y278-1)","v":0},{"$f":"MAX(0,Z278-1)","v":0},{"$f":"MAX(0,AA278-1)","v":0},{"$f":"MAX(0,AB278-1)","v":0},{"$f":"MAX(0,AC278-1)","v":0},{"$f":"MAX(0,AD278-1)","v":0},{"$f":"MAX(0,AE278-1)","v":0},{"$f":"MAX(0,AF278-1)","v":0},{"$f":"MAX(0,AG278-1)","v":0}]
[{"$f":"ROW()","v":279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,"Non-Depreciable"]
[{"$f":"ROW()","v":282},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$E$66","v":0},{"$f":"MAX(0,J282-1)","v":0},{"$f":"MAX(0,K282-1)","v":0},{"$f":"MAX(0,L282-1)","v":0},{"$f":"MAX(0,M282-1)","v":0},{"$f":"MAX(0,N282-1)","v":0},{"$f":"MAX(0,O282-1)","v":0},{"$f":"MAX(0,P282-1)","v":0},{"$f":"MAX(0,Q282-1)","v":0},{"$f":"MAX(0,R282-1)","v":0},{"$f":"MAX(0,S282-1)","v":0},{"$f":"MAX(0,T282-1)","v":0},{"$f":"MAX(0,U282-1)","v":0},{"$f":"MAX(0,V282-1)","v":0},{"$f":"MAX(0,W282-1)","v":0},{"$f":"MAX(0,X282-1)","v":0},{"$f":"MAX(0,Y282-1)","v":0},{"$f":"MAX(0,Z282-1)","v":0},{"$f":"MAX(0,AA282-1)","v":0},{"$f":"MAX(0,AB282-1)","v":0},{"$f":"MAX(0,AC282-1)","v":0},{"$f":"MAX(0,AD282-1)","v":0},{"$f":"MAX(0,AE282-1)","v":0},{"$f":"MAX(0,AF282-1)","v":0},{"$f":"MAX(0,AG282-1)","v":0}]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284},"Opening Value"]
[{"$f":"ROW()","v":285},null,"Pipeline",null,null,null,null,null,{"$f":"H329","v":0},1.3878405999999999,1.2074213219999999,1.0270020439999998,0.84658276599999982,0.6661634879999998,0.48574420999999979,0.30532493199999983,0.12490565399999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},null,"Compression",null,null,null,null,null,{"$f":"H330","v":0},-1.9960040585012204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,"Metering",null,null,null,null,null,{"$f":"H331","v":0},0.57169320000000023,0.49737308400000019,0.42305296800000014,0.34873285200000009,0.27441273600000005,0.20009262000000003,0.12577250400000001,5.1452387999999974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,"Other Depreciable",null,null,null,null,null,{"$f":"H332","v":0},5.0959685000000006,4.4334925950000006,3.7710166900000006,3.1085407850000006,2.4460648800000007,1.7835889750000002,1.1211130699999998,0.45863716499999962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H333","v":0},{"$f":"I333","v":0},{"$f":"J333","v":0},{"$f":"K333","v":0},{"$f":"L333","v":0},{"$f":"M333","v":0},{"$f":"N333","v":0},{"$f":"O333","v":0},{"$f":"P333","v":0},{"$f":"Q333","v":0},{"$f":"R333","v":0},{"$f":"S333","v":0},{"$f":"T333","v":0},{"$f":"U333","v":0},{"$f":"V333","v":0},{"$f":"W333","v":0},{"$f":"X333","v":0},{"$f":"Y333","v":0},{"$f":"Z333","v":0},{"$f":"AA333","v":0},{"$f":"AB333","v":0},{"$f":"AC333","v":0},{"$f":"AD333","v":0},{"$f":"AE333","v":0},{"$f":"AF333","v":0},{"$f":"AG333","v":0}]
[{"$f":"ROW()","v":290},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H336","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S336","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC336","v":0},{"$f":"AD336","v":0},{"$f":"AE336","v":0},{"$f":"AF336","v":0},{"$f":"AG336","v":0}]
[{"$f":"ROW()","v":293},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"H337","v":0},{"$f":"I337","v":0},{"$f":"J337","v":0},{"$f":"K337","v":0},{"$f":"L337","v":0},{"$f":"M337","v":0},{"$f":"N337","v":0},{"$f":"O337","v":0},{"$f":"P337","v":0},{"$f":"Q337","v":0},{"$f":"R337","v":0},{"$f":"S337","v":0},{"$f":"T337","v":0},{"$f":"U337","v":0},{"$f":"V337","v":0},{"$f":"W337","v":0},{"$f":"X337","v":0},{"$f":"Y337","v":0},{"$f":"Z337","v":0},{"$f":"AA337","v":0},{"$f":"AB337","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":294},null,"Total",null,null,null,null,null,{"$f":"SUM(I285:I293)","v":0},{"$f":"SUM(J285:J293)","v":5.0594982414987806},{"$f":"SUM(K285:K293)","v":6.1382870010000001},{"$f":"SUM(L285:L293)","v":5.2210717020000006},{"$f":"SUM(M285:M293)","v":4.3038564030000011},{"$f":"SUM(N285:N293)","v":3.3866411040000006},{"$f":"SUM(O285:O293)","v":2.4694258050000002},{"$f":"SUM(P285:P293)","v":1.5522105059999998},{"$f":"SUM(Q285:Q293)","v":0.63499520699999945},{"$f":"SUM(R285:R293)","v":0},{"$f":"SUM(S285:S293)","v":0},{"$f":"SUM(T285:T293)","v":0},{"$f":"SUM(U285:U293)","v":0},{"$f":"SUM(V285:V293)","v":0},{"$f":"SUM(W285:W293)","v":0},{"$f":"SUM(X285:X293)","v":0},{"$f":"SUM(Y285:Y293)","v":0},{"$f":"SUM(Z285:Z293)","v":0},{"$f":"SUM(AA285:AA293)","v":0},{"$f":"SUM(AB285:AB293)","v":0},{"$f":"SUM(AC285:AC293)","v":0},0,0,0,0,{"$f":"SUM(AH285:AH293)","v":0}]
[{"$f":"ROW()","v":295},"Capex"]
[{"$f":"ROW()","v":296},null,"Pipeline",null,null,null,null,null,{"$f":"I$216","v":1.3878405999999999}]
[{"$f":"ROW()","v":297},null,"Compression",null,null,null,null,null,{"$f":"I$217","v":-1.9960040585012204}]
[{"$f":"ROW()","v":298},null,"Metering",null,null,null,null,null,{"$f":"I$218","v":0.57169320000000023}]
[{"$f":"ROW()","v":299},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$219","v":5.0959685000000006}]
[{"$f":"ROW()","v":300},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$220","v":0}]
[{"$f":"ROW()","v":301},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$221","v":0}]
[{"$f":"ROW()","v":302},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$222","v":0}]
[{"$f":"ROW()","v":303},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$223","v":0}]
[{"$f":"ROW()","v":304},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$224","v":0}]
[{"$f":"ROW()","v":305},null,"Total",null,null,null,null,null,{"$f":"SUM(I296:I304)","v":5.0594982414987806}]
[{"$f":"ROW()","v":306},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":307},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1945","v":0},{"$f":"-Inputs!U1945","v":0},{"$f":"-Inputs!V1945","v":0},{"$f":"-Inputs!W1945","v":0},{"$f":"-Inputs!X1945","v":0}]
[{"$f":"ROW()","v":308},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1946","v":0},{"$f":"-Inputs!U1946","v":0},{"$f":"-Inputs!V1946","v":0},{"$f":"-Inputs!W1946","v":0},{"$f":"-Inputs!X1946","v":0}]
[{"$f":"ROW()","v":309},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1947","v":0},{"$f":"-Inputs!U1947","v":0},{"$f":"-Inputs!V1947","v":0},{"$f":"-Inputs!W1947","v":0},{"$f":"-Inputs!X1947","v":0}]
[{"$f":"ROW()","v":310},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1948","v":-0.5513644348514849},{"$f":"-Inputs!U1948","v":0},{"$f":"-Inputs!V1948","v":0},{"$f":"-Inputs!W1948","v":0},{"$f":"-Inputs!X1948","v":0}]
[{"$f":"ROW()","v":311},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1949","v":0},{"$f":"-Inputs!U1949","v":0},{"$f":"-Inputs!V1949","v":0},{"$f":"-Inputs!W1949","v":0},{"$f":"-Inputs!X1949","v":0}]
[{"$f":"ROW()","v":312},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1950","v":0},{"$f":"-Inputs!U1950","v":0},{"$f":"-Inputs!V1950","v":0},{"$f":"-Inputs!W1950","v":0},{"$f":"-Inputs!X1950","v":0}]
[{"$f":"ROW()","v":313},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1951","v":0},{"$f":"-Inputs!U1951","v":0},{"$f":"-Inputs!V1951","v":0},{"$f":"-Inputs!W1951","v":0},{"$f":"-Inputs!X1951","v":0}]
[{"$f":"ROW()","v":314},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1952","v":0},{"$f":"-Inputs!U1952","v":0},{"$f":"-Inputs!V1952","v":0},{"$f":"-Inputs!W1952","v":0},{"$f":"-Inputs!X1952","v":0}]
[{"$f":"ROW()","v":315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":316},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J307:J315)","v":0},{"$f":"SUM(K307:K315)","v":0},{"$f":"SUM(L307:L315)","v":0},{"$f":"SUM(M307:M315)","v":0},{"$f":"SUM(N307:N315)","v":0},{"$f":"SUM(O307:O315)","v":0},{"$f":"SUM(P307:P315)","v":0},{"$f":"SUM(Q307:Q315)","v":0},{"$f":"SUM(R307:R315)","v":0},{"$f":"SUM(S307:S315)","v":0},{"$f":"SUM(T307:T315)","v":-0.5513644348514849},{"$f":"SUM(U307:U315)","v":0},{"$f":"SUM(V307:V315)","v":0},{"$f":"SUM(W307:W315)","v":0},{"$f":"SUM(X307:X315)","v":0},{"$f":"SUM(Y307:Y315)","v":0},{"$f":"SUM(Z307:Z315)","v":0},{"$f":"SUM(AA307:AA315)","v":0},{"$f":"SUM(AB307:AB315)","v":0},{"$f":"SUM(AC307:AC315)","v":0},0,0,0,0,{"$f":"SUM(AH307:AH315)","v":0}]
[{"$f":"ROW()","v":317},"Depreciation"]
[{"$f":"ROW()","v":318},null,"Pipeline",null,null,null,null,null,null,{"$f":"IF(AND(J274<=0,J285+J296+J307<0),-(J285+J296+J307),IF(J274<=0,0,-MIN(((J285+J307)/J274)*((J285+J307)>0),(J285+J307))))","v":-0.18041927799999999},-0.18041927799999999,-0.18041927799999999,-0.18041927799999999,-0.18041927799999999,-0.18041927799999996,-0.18041927799999996,-0.12490565399999987,0,0,{"$f":"IF(AND(T274<=0,T285+T296+T307<0),-(T285+T296+T307),IF(T274<=0,0,-MIN(((T285+T307)/T274)*((T285+T307)>0),(T285+T307))))","v":0},{"$f":"IF(AND(U274<=0,U285+U296+U307<0),-(U285+U296+U307),IF(U274<=0,0,-MIN(((U285+U307)/U274)*((U285+U307)>0),(U285+U307))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD274<=0,AD285+AD296+AD307<0),-(AD285+AD296+AD307),IF(AD274<=0,0,-MIN(((AD285+AD307)/AD274)*((AD285+AD307)>0),(AD285+AD307))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":319},null,"Compression",null,null,null,null,null,null,{"$f":"IF(AND(J275<=0,J286+J297+J308<0),-(J286+J297+J308),IF(J275<=0,0,-MIN(((J286+J308)/J275)*((J286+J308)>0),(J286+J308))))","v":1.9960040585012204},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T275<=0,T286+T297+T308<0),-(T286+T297+T308),IF(T275<=0,0,-MIN(((T286+T308)/T275)*((T286+T308)>0),(T286+T308))))","v":0},{"$f":"IF(AND(U275<=0,U286+U297+U308<0),-(U286+U297+U308),IF(U275<=0,0,-MIN(((U286+U308)/U275)*((U286+U308)>0),(U286+U308))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD275<=0,AD286+AD297+AD308<0),-(AD286+AD297+AD308),IF(AD275<=0,0,-MIN(((AD286+AD308)/AD275)*((AD286+AD308)>0),(AD286+AD308))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":320},null,"Metering",null,null,null,null,null,null,{"$f":"IF(AND(J276<=0,J287+J298+J309<0),-(J287+J298+J309),IF(J276<=0,0,-MIN(((J287+J309)/J276)*((J287+J309)>0),(J287+J309))))","v":-7.4320116000000033E-2},-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000019E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-5.1452387999999974E-2,0,0,{"$f":"IF(AND(T276<=0,T287+T298+T309<0),-(T287+T298+T309),IF(T276<=0,0,-MIN(((T287+T309)/T276)*((T287+T309)>0),(T287+T309))))","v":0},{"$f":"IF(AND(U276<=0,U287+U298+U309<0),-(U287+U298+U309),IF(U276<=0,0,-MIN(((U287+U309)/U276)*((U287+U309)>0),(U287+U309))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD276<=0,AD287+AD298+AD309<0),-(AD287+AD298+AD309),IF(AD276<=0,0,-MIN(((AD287+AD309)/AD276)*((AD287+AD309)>0),(AD287+AD309))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":321},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"IF(AND(J277<=0,J288+J299+J310<0),-(J288+J299+J310),IF(J277<=0,0,-MIN(((J288+J310)/J277)*((J288+J310)>0),(J288+J310))))","v":-0.66247590500000009},-0.6624759050000002,-0.6624759050000002,-0.6624759050000002,-0.66247590500000031,-0.66247590500000031,-0.6624759050000002,-0.45863716499999962,0,0,{"$f":"IF(AND(T277<=0,T288+T299+T310<0),-(T288+T299+T310),IF(T277<=0,0,-MIN(((T288+T310)/T277)*((T288+T310)>0),(T288+T310))))","v":0.5513644348514849},{"$f":"IF(AND(U277<=0,U288+U299+U310<0),-(U288+U299+U310),IF(U277<=0,0,-MIN(((U288+U310)/U277)*((U288+U310)>0),(U288+U310))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD277<=0,AD288+AD299+AD310<0),-(AD288+AD299+AD310),IF(AD277<=0,0,-MIN(((AD288+AD310)/AD277)*((AD288+AD310)>0),(AD288+AD310))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"IF(AND(J278<=0,J289+J300+J311<0),-(J289+J300+J311),IF(J278<=0,0,-MIN(((J289+J311)/J278)*((J289+J311)>0),(J289+J311))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"IF(AND(J279<=0,J290+J301+J312<0),-(J290+J301+J312),IF(J279<=0,0,-MIN(((J290+J312)/J279)*((J290+J312)>0),(J290+J312))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"IF(AND(J280<=0,J291+J302+J313<0),-(J291+J302+J313),IF(J280<=0,0,-MIN(((J291+J313)/J280)*((J291+J313)>0),(J291+J313))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"IF(J292<0,-J292,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD292<0,-AD292,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":326},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"IF(AND(J282<=0,J293+J304+J315<0),-(J293+J304+J315),IF(J282<=0,0,-MIN(((J293+J315)/J282)*((J293+J315)>0),(J293+J315))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T282<=0,T293+T304+T315<0),-(T293+T304+T315),IF(T282<=0,0,-MIN(((T293+T315)/T282)*((T293+T315)>0),(T293+T315))))","v":0},{"$f":"IF(AND(U282<=0,U293+U304+U315<0),-(U293+U304+U315),IF(U282<=0,0,-MIN(((U293+U315)/U282)*((U293+U315)>0),(U293+U315))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD282<=0,AD293+AD304+AD315<0),-(AD293+AD304+AD315),IF(AD282<=0,0,-MIN(((AD293+AD315)/AD282)*((AD293+AD315)>0),(AD293+AD315))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":327},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J318:J326)","v":1.0787887595012204},{"$f":"SUM(K318:K326)","v":-0.91721529900000021},{"$f":"SUM(L318:L326)","v":-0.91721529900000021},{"$f":"SUM(M318:M326)","v":-0.91721529900000021},{"$f":"SUM(N318:N326)","v":-0.91721529900000032},{"$f":"SUM(O318:O326)","v":-0.91721529900000032},{"$f":"SUM(P318:P326)","v":-0.91721529900000021},{"$f":"SUM(Q318:Q326)","v":-0.63499520699999945},{"$f":"SUM(R318:R326)","v":0},{"$f":"SUM(S318:S326)","v":0},{"$f":"SUM(T318:T326)","v":0.5513644348514849},{"$f":"SUM(U318:U326)","v":0},{"$f":"SUM(V318:V326)","v":0},{"$f":"SUM(W318:W326)","v":0},{"$f":"SUM(X318:X326)","v":0},{"$f":"SUM(Y318:Y326)","v":0},{"$f":"SUM(Z318:Z326)","v":0},{"$f":"SUM(AA318:AA326)","v":0},{"$f":"SUM(AB318:AB326)","v":0},{"$f":"SUM(AC318:AC326)","v":0},0,0,0,0,{"$f":"SUM(AH318:AH326)","v":0}]
[{"$f":"ROW()","v":328},"Closing Value"]
[{"$f":"ROW()","v":329},null,"Pipeline",null,null,null,null,null,{"$f":"I285+I296+I307+I318","v":1.3878405999999999},{"$f":"J285+J296+J307+J318","v":1.2074213219999999},1.0270020439999998,0.84658276599999982,0.6661634879999998,0.48574420999999979,0.30532493199999983,0.12490565399999987,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD285+AD296+AD307+AD318","v":0},0,0,0,0]
[{"$f":"ROW()","v":330},null,"Compression",null,null,null,null,null,{"$f":"I286+I297+I308+I319","v":-1.9960040585012204},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD286+AD297+AD308+AD319","v":0},0,0,0,0]
[{"$f":"ROW()","v":331},null,"Metering",null,null,null,null,null,{"$f":"I287+I298+I309+I320","v":0.57169320000000023},0.49737308400000019,0.42305296800000014,0.34873285200000009,0.27441273600000005,0.20009262000000003,0.12577250400000001,5.1452387999999974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD287+AD298+AD309+AD320","v":0},0,0,0,0]
[{"$f":"ROW()","v":332},null,"Other Depreciable",null,null,null,null,null,{"$f":"I288+I299+I310+I321","v":5.0959685000000006},4.4334925950000006,3.7710166900000006,3.1085407850000006,2.4460648800000007,1.7835889750000002,1.1211130699999998,0.45863716499999962,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD288+AD299+AD310+AD321","v":0},0,0,0,0]
[{"$f":"ROW()","v":333},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I289+I300+I311+I322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I290+I301+I312+I323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":335},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I291+I302+I313+I324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I292+I303+I314+I325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD292+AD303+AD314+AD325","v":0},0,0,0,0]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I293+I304+I315+I326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD293+AD304+AD315+AD326","v":0},0,0,0,0]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I329:I337)","v":5.0594982414987806},{"$f":"SUM(J329:J337)","v":6.1382870010000001},{"$f":"SUM(K329:K337)","v":5.2210717020000006},{"$f":"SUM(L329:L337)","v":4.3038564030000011},{"$f":"SUM(M329:M337)","v":3.3866411040000006},{"$f":"SUM(N329:N337)","v":2.4694258050000002},{"$f":"SUM(O329:O337)","v":1.5522105059999998},{"$f":"SUM(P329:P337)","v":0.63499520699999945},{"$f":"SUM(Q329:Q337)","v":0},{"$f":"SUM(R329:R337)","v":0},{"$f":"SUM(S329:S337)","v":0},{"$f":"SUM(T329:T337)","v":0},{"$f":"SUM(U329:U337)","v":0},{"$f":"SUM(V329:V337)","v":0},{"$f":"SUM(W329:W337)","v":0},{"$f":"SUM(X329:X337)","v":0},{"$f":"SUM(Y329:Y337)","v":0},{"$f":"SUM(Z329:Z337)","v":0},{"$f":"SUM(AA329:AA337)","v":0},{"$f":"SUM(AB329:AB337)","v":0},{"$f":"SUM(AC329:AC337)","v":0},0,0,0,0,{"$f":"SUM(AH329:AH337)","v":0}]
[{"$f":"ROW()","v":339},"Over Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline"]
[{"$f":"ROW()","v":341},null,"Compression"]
[{"$f":"ROW()","v":342},null,"Metering"]
[{"$f":"ROW()","v":343},null,"Other Depreciable"]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":347},null,"Non-Depreciable"]
[{"$f":"ROW()","v":348},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":349},null,"Total"]
[{"$f":"ROW()","v":350}]
["2001 Capex"]
[{"$f":"ROW()","v":352},"Life"]
[{"$f":"ROW()","v":353},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,K353-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB353-1)","v":2},{"$f":"MAX(0,AC353-1)","v":1},{"$f":"MAX(0,AD353-1)","v":0},{"$f":"MAX(0,AE353-1)","v":0},{"$f":"MAX(0,AF353-1)","v":0},{"$f":"MAX(0,AG353-1)","v":0}]
[{"$f":"ROW()","v":354},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB354-1)","v":2},1,0,0,0,{"$f":"MAX(0,AG354-1)","v":0}]
[{"$f":"ROW()","v":355},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},{"$f":"MAX(0,K357-1)","v":0},{"$f":"MAX(0,L357-1)","v":0},{"$f":"MAX(0,M357-1)","v":0},{"$f":"MAX(0,N357-1)","v":0},{"$f":"MAX(0,O357-1)","v":0},{"$f":"MAX(0,P357-1)","v":0},{"$f":"MAX(0,Q357-1)","v":0},{"$f":"MAX(0,R357-1)","v":0},{"$f":"MAX(0,S357-1)","v":0},{"$f":"MAX(0,T357-1)","v":0},{"$f":"MAX(0,U357-1)","v":0},{"$f":"MAX(0,V357-1)","v":0},{"$f":"MAX(0,W357-1)","v":0},{"$f":"MAX(0,X357-1)","v":0},{"$f":"MAX(0,Y357-1)","v":0},{"$f":"MAX(0,Z357-1)","v":0},{"$f":"MAX(0,AA357-1)","v":0},{"$f":"MAX(0,AB357-1)","v":0},{"$f":"MAX(0,AC357-1)","v":0},{"$f":"MAX(0,AD357-1)","v":0},{"$f":"MAX(0,AE357-1)","v":0},{"$f":"MAX(0,AF357-1)","v":0},{"$f":"MAX(0,AG357-1)","v":0}]
[{"$f":"ROW()","v":358},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable"]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,K361-1)","v":4},{"$f":"MAX(0,L361-1)","v":3},{"$f":"MAX(0,M361-1)","v":2},{"$f":"MAX(0,N361-1)","v":1},{"$f":"MAX(0,O361-1)","v":0},{"$f":"MAX(0,P361-1)","v":0},{"$f":"MAX(0,Q361-1)","v":0},{"$f":"MAX(0,R361-1)","v":0},{"$f":"MAX(0,S361-1)","v":0},{"$f":"MAX(0,T361-1)","v":0},{"$f":"MAX(0,U361-1)","v":0},{"$f":"MAX(0,V361-1)","v":0},{"$f":"MAX(0,W361-1)","v":0},{"$f":"MAX(0,X361-1)","v":0},{"$f":"MAX(0,Y361-1)","v":0},{"$f":"MAX(0,Z361-1)","v":0},{"$f":"MAX(0,AA361-1)","v":0},{"$f":"MAX(0,AB361-1)","v":0},{"$f":"MAX(0,AC361-1)","v":0},{"$f":"MAX(0,AD361-1)","v":0},{"$f":"MAX(0,AE361-1)","v":0},{"$f":"MAX(0,AF361-1)","v":0},{"$f":"MAX(0,AG361-1)","v":0}]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363},"Opening Value"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,{"$f":"I408","v":0},3.0096500000000002E-2,2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,1.6553074999999993E-2,1.5048249999999994E-2,1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3,1.5048249999999991E-3,0,0,0,0]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,{"$f":"I409","v":0},1.32699473,1.2606449934999999,1.1942952569999998,1.1279455204999997,1.0615957839999997,0.99524604749999968,0.9288963109999997,0.86254657449999972,0.79619683799999974,0.72984710149999976,0.66349736499999978,0.59714762849999981,0.53079789199999983,0.46444815549999985,0.39809841899999987,0.33174868249999989,0.26539894599999991,0.19904920949999994,0.13269947299999996,6.6349736499999978E-2,0,0,0,0]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,{"$f":"I410","v":0},0.5396342500000002,0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"I411","v":0},1.37068648,1.302152156,1.233617832,1.1650835079999999,1.0965491839999999,1.0280148599999999,0.95948053599999983,0.89094621199999979,0.82241188799999976,0.75387756399999972,0.68271432295152379,0.61444289065637137,0.54617145836121894,0.47790002606606657,0.40962859377091421,0.34135716147576184,0.27308572918060947,0.2048142968854571,0.13654286459030474,6.8271432295152368E-2,0,0,0,0]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"I412","v":0},{"$f":"J412","v":0},{"$f":"K412","v":0},{"$f":"L412","v":0},{"$f":"M412","v":0},{"$f":"N412","v":0},{"$f":"O412","v":0},{"$f":"P412","v":0},{"$f":"Q412","v":0},{"$f":"R412","v":0},{"$f":"S412","v":0},{"$f":"T412","v":0},{"$f":"U412","v":0},{"$f":"V412","v":0},{"$f":"W412","v":0},{"$f":"X412","v":0},{"$f":"Y412","v":0},{"$f":"Z412","v":0},{"$f":"AA412","v":0},{"$f":"AB412","v":0},{"$f":"AC412","v":0},{"$f":"AD412","v":0},{"$f":"AE412","v":0},{"$f":"AF412","v":0},{"$f":"AG412","v":0}]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":371},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"I415","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S415","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC415","v":0},{"$f":"AD415","v":0},{"$f":"AE415","v":0},{"$f":"AF415","v":0},{"$f":"AG415","v":0}]
[{"$f":"ROW()","v":372},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"I416","v":0},{"$f":"J416","v":0},{"$f":"K416","v":0},{"$f":"L416","v":0},{"$f":"M416","v":0},{"$f":"N416","v":0},{"$f":"O416","v":0},{"$f":"P416","v":0},{"$f":"Q416","v":0},{"$f":"R416","v":0},{"$f":"S416","v":0},{"$f":"T416","v":0},{"$f":"U416","v":0},{"$f":"V416","v":0},{"$f":"W416","v":0},{"$f":"X416","v":0},{"$f":"Y416","v":0},{"$f":"Z416","v":0},{"$f":"AA416","v":0},{"$f":"AB416","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":373},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J364:J372)","v":0},{"$f":"SUM(K364:K372)","v":3.2674119600000004},{"$f":"SUM(L364:L372)","v":3.0950474578333331},{"$f":"SUM(M364:M372)","v":2.9226829556666667},{"$f":"SUM(N364:N372)","v":2.7503184534999998},{"$f":"SUM(O364:O372)","v":2.5779539513333329},{"$f":"SUM(P364:P372)","v":2.4055894491666665},{"$f":"SUM(Q364:Q372)","v":2.2332249469999996},{"$f":"SUM(R364:R372)","v":2.0608604448333327},{"$f":"SUM(S364:S372)","v":1.8884959426666661},{"$f":"SUM(T364:T372)","v":1.7161314404999994},{"$f":"SUM(U364:U372)","v":1.5411380212848569},{"$f":"SUM(V364:V372)","v":1.3690364108230377},{"$f":"SUM(W364:W372)","v":1.1969348003612188},{"$f":"SUM(X364:X372)","v":1.0248331898993996},{"$f":"SUM(Y364:Y372)","v":0.85273157943758071},{"$f":"SUM(Z364:Z372)","v":0.68062996897576178},{"$f":"SUM(AA364:AA372)","v":0.54450397518060933},{"$f":"SUM(AB364:AB372)","v":0.408377981385457},{"$f":"SUM(AC364:AC372)","v":0.27225198759030467},0.13612599379515233,0,0,0,{"$f":"SUM(AH364:AH372)","v":0}]
[{"$f":"ROW()","v":374},"Capex"]
[{"$f":"ROW()","v":375},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$216","v":3.0096500000000002E-2}]
[{"$f":"ROW()","v":376},null,"Compression",null,null,null,null,null,null,{"$f":"J$217","v":1.32699473}]
[{"$f":"ROW()","v":377},null,"Metering",null,null,null,null,null,null,{"$f":"J$218","v":0.5396342500000002}]
[{"$f":"ROW()","v":378},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$219","v":1.37068648}]
[{"$f":"ROW()","v":379},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$220","v":0}]
[{"$f":"ROW()","v":380},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$221","v":0}]
[{"$f":"ROW()","v":381},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$222","v":0}]
[{"$f":"ROW()","v":382},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$223","v":0}]
[{"$f":"ROW()","v":383},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$224","v":0}]
[{"$f":"ROW()","v":384},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J375:J383)","v":3.2674119600000004}]
[{"$f":"ROW()","v":385},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":386},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1956","v":0},{"$f":"-Inputs!U1956","v":0},{"$f":"-Inputs!V1956","v":0},{"$f":"-Inputs!W1956","v":0},{"$f":"-Inputs!X1956","v":0}]
[{"$f":"ROW()","v":387},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1957","v":0},{"$f":"-Inputs!U1957","v":0},{"$f":"-Inputs!V1957","v":0},{"$f":"-Inputs!W1957","v":0},{"$f":"-Inputs!X1957","v":0}]
[{"$f":"ROW()","v":388},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1958","v":0},{"$f":"-Inputs!U1958","v":0},{"$f":"-Inputs!V1958","v":0},{"$f":"-Inputs!W1958","v":0},{"$f":"-Inputs!X1958","v":0}]
[{"$f":"ROW()","v":389},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1959","v":-2.8918087533234852E-3},{"$f":"-Inputs!U1959","v":0},{"$f":"-Inputs!V1959","v":0},{"$f":"-Inputs!W1959","v":0},{"$f":"-Inputs!X1959","v":0}]
[{"$f":"ROW()","v":390},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1960","v":0},{"$f":"-Inputs!U1960","v":0},{"$f":"-Inputs!V1960","v":0},{"$f":"-Inputs!W1960","v":0},{"$f":"-Inputs!X1960","v":0}]
[{"$f":"ROW()","v":391},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1961","v":0},{"$f":"-Inputs!U1961","v":0},{"$f":"-Inputs!V1961","v":0},{"$f":"-Inputs!W1961","v":0},{"$f":"-Inputs!X1961","v":0}]
[{"$f":"ROW()","v":392},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1962","v":0},{"$f":"-Inputs!U1962","v":0},{"$f":"-Inputs!V1962","v":0},{"$f":"-Inputs!W1962","v":0},{"$f":"-Inputs!X1962","v":0}]
[{"$f":"ROW()","v":393},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1963","v":0},{"$f":"-Inputs!U1963","v":0},{"$f":"-Inputs!V1963","v":0},{"$f":"-Inputs!W1963","v":0},{"$f":"-Inputs!X1963","v":0}]
[{"$f":"ROW()","v":394},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":395},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K386:K394)","v":0},{"$f":"SUM(L386:L394)","v":0},{"$f":"SUM(M386:M394)","v":0},{"$f":"SUM(N386:N394)","v":0},{"$f":"SUM(O386:O394)","v":0},{"$f":"SUM(P386:P394)","v":0},{"$f":"SUM(Q386:Q394)","v":0},{"$f":"SUM(R386:R394)","v":0},{"$f":"SUM(S386:S394)","v":0},{"$f":"SUM(T386:T394)","v":-2.8918087533234852E-3},{"$f":"SUM(U386:U394)","v":0},{"$f":"SUM(V386:V394)","v":0},{"$f":"SUM(W386:W394)","v":0},{"$f":"SUM(X386:X394)","v":0},{"$f":"SUM(Y386:Y394)","v":0},{"$f":"SUM(Z386:Z394)","v":0},{"$f":"SUM(AA386:AA394)","v":0},{"$f":"SUM(AB386:AB394)","v":0},{"$f":"SUM(AC386:AC394)","v":0},0,0,0,0,{"$f":"SUM(AH386:AH394)","v":0}]
[{"$f":"ROW()","v":396},"Depreciation"]
[{"$f":"ROW()","v":397},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"IF(AND(K353<=0,K364+K375+K386<0),-(K364+K375+K386),IF(K353<=0,0,-MIN(((K364+K386)/K353)*((K364+K386)>0),(K364+K386))))","v":-1.504825E-3},-1.504825E-3,-1.504825E-3,-1.5048249999999998E-3,-1.5048249999999998E-3,-1.5048249999999998E-3,-1.5048249999999996E-3,-1.5048249999999998E-3,-1.5048249999999996E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999991E-3,-1.5048249999999991E-3,-1.5048249999999989E-3,-1.5048249999999991E-3,{"$f":"IF(AND(AD353<=0,AD364+AD375+AD386<0),-(AD364+AD375+AD386),IF(AD353<=0,0,-MIN(((AD364+AD386)/AD353)*((AD364+AD386)>0),(AD364+AD386))))","v":-1.5048249999999991E-3},0,0,0,0]
[{"$f":"ROW()","v":398},null,"Compression",null,null,null,null,null,null,null,{"$f":"IF(AND(K354<=0,K365+K376+K387<0),-(K365+K376+K387),IF(K354<=0,0,-MIN(((K365+K387)/K354)*((K365+K387)>0),(K365+K387))))","v":-6.6349736500000006E-2},-6.6349736499999992E-2,-6.6349736499999992E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,{"$f":"IF(AND(AD354<=0,AD365+AD376+AD387<0),-(AD365+AD376+AD387),IF(AD354<=0,0,-MIN(((AD365+AD387)/AD354)*((AD365+AD387)>0),(AD365+AD387))))","v":-6.6349736499999978E-2},0,0,0,0]
[{"$f":"ROW()","v":399},null,"Metering",null,null,null,null,null,null,null,{"$f":"IF(AND(K355<=0,K366+K377+K388<0),-(K366+K377+K388),IF(K355<=0,0,-MIN(((K366+K388)/K355)*((K366+K388)>0),(K366+K388))))","v":-3.5975616666666682E-2},-3.5975616666666675E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666675E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666668E-2,-3.5975616666666668E-2,0,0,0,0,{"$f":"IF(AND(AD355<=0,AD366+AD377+AD388<0),-(AD366+AD377+AD388),IF(AD355<=0,0,-MIN(((AD366+AD388)/AD355)*((AD366+AD388)>0),(AD366+AD388))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":400},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"IF(AND(K356<=0,K367+K378+K389<0),-(K367+K378+K389),IF(K356<=0,0,-MIN(((K367+K389)/K356)*((K367+K389)>0),(K367+K389))))","v":-6.8534324000000008E-2},-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.853432399999998E-2,-6.853432399999998E-2,{"$f":"IF(AND(T356<=0,T367+T378+T389<0),-(T367+T378+T389),IF(T356<=0,0,-MIN(((T367+T389)/T356)*((T367+T389)>0),(T367+T389))))","v":-6.8271432295152382E-2},{"$f":"IF(AND(U356<=0,U367+U378+U389<0),-(U367+U378+U389),IF(U356<=0,0,-MIN(((U367+U389)/U356)*((U367+U389)>0),(U367+U389))))","v":-6.8271432295152382E-2},-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,{"$f":"IF(AND(AD356<=0,AD367+AD378+AD389<0),-(AD367+AD378+AD389),IF(AD356<=0,0,-MIN(((AD367+AD389)/AD356)*((AD367+AD389)>0),(AD367+AD389))))","v":-6.8271432295152368E-2},0,0,0,0]
[{"$f":"ROW()","v":401},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"IF(AND(K357<=0,K368+K379+K390<0),-(K368+K379+K390),IF(K357<=0,0,-MIN(((K368+K390)/K357)*((K368+K390)>0),(K368+K390))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"IF(AND(K358<=0,K369+K380+K391<0),-(K369+K380+K391),IF(K358<=0,0,-MIN(((K369+K391)/K358)*((K369+K391)>0),(K369+K391))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"IF(AND(K359<=0,K370+K381+K392<0),-(K370+K381+K392),IF(K359<=0,0,-MIN(((K370+K392)/K359)*((K370+K392)>0),(K370+K392))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"IF(K371<0,-K371,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD371<0,-AD371,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":405},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"IF(AND(K361<=0,K372+K383+K394<0),-(K372+K383+K394),IF(K361<=0,0,-MIN(((K372+K394)/K361)*((K372+K394)>0),(K372+K394))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(T361<=0,T372+T383+T394<0),-(T372+T383+T394),IF(T361<=0,0,-MIN(((T372+T394)/T361)*((T372+T394)>0),(T372+T394))))","v":0},{"$f":"IF(AND(U361<=0,U372+U383+U394<0),-(U372+U383+U394),IF(U361<=0,0,-MIN(((U372+U394)/U361)*((U372+U394)>0),(U372+U394))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD361<=0,AD372+AD383+AD394<0),-(AD372+AD383+AD394),IF(AD361<=0,0,-MIN(((AD372+AD394)/AD361)*((AD372+AD394)>0),(AD372+AD394))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":406},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K397:K405)","v":-0.17236450216666671},{"$f":"SUM(L397:L405)","v":-0.17236450216666666},{"$f":"SUM(M397:M405)","v":-0.17236450216666666},{"$f":"SUM(N397:N405)","v":-0.17236450216666666},{"$f":"SUM(O397:O405)","v":-0.17236450216666666},{"$f":"SUM(P397:P405)","v":-0.17236450216666666},{"$f":"SUM(Q397:Q405)","v":-0.17236450216666666},{"$f":"SUM(R397:R405)","v":-0.17236450216666666},{"$f":"SUM(S397:S405)","v":-0.17236450216666663},{"$f":"SUM(T397:T405)","v":-0.17210161046181904},{"$f":"SUM(U397:U405)","v":-0.17210161046181904},{"$f":"SUM(V397:V405)","v":-0.17210161046181902},{"$f":"SUM(W397:W405)","v":-0.17210161046181902},{"$f":"SUM(X397:X405)","v":-0.17210161046181902},{"$f":"SUM(Y397:Y405)","v":-0.17210161046181902},{"$f":"SUM(Z397:Z405)","v":-0.13612599379515233},{"$f":"SUM(AA397:AA405)","v":-0.13612599379515233},{"$f":"SUM(AB397:AB405)","v":-0.13612599379515233},{"$f":"SUM(AC397:AC405)","v":-0.13612599379515233},-0.13612599379515233,0,0,0,{"$f":"SUM(AH397:AH405)","v":0}]
[{"$f":"ROW()","v":407},"Closing Value"]
[{"$f":"ROW()","v":408},null,"Pipeline",null,null,null,null,null,null,{"$f":"J364+J375+J386+J397","v":3.0096500000000002E-2},2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,1.6553074999999993E-2,1.5048249999999994E-2,1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3,1.5048249999999991E-3,{"$f":"AD364+AD375+AD386+AD397","v":0},0,0,0,0]
[{"$f":"ROW()","v":409},null,"Compression",null,null,null,null,null,null,{"$f":"J365+J376+J387+J398","v":1.32699473},1.2606449934999999,1.1942952569999998,1.1279455204999997,1.0615957839999997,0.99524604749999968,0.9288963109999997,0.86254657449999972,0.79619683799999974,0.72984710149999976,0.66349736499999978,0.59714762849999981,0.53079789199999983,0.46444815549999985,0.39809841899999987,0.33174868249999989,0.26539894599999991,0.19904920949999994,0.13269947299999996,6.6349736499999978E-2,{"$f":"AD365+AD376+AD387+AD398","v":0},0,0,0,0]
[{"$f":"ROW()","v":410},null,"Metering",null,null,null,null,null,null,{"$f":"J366+J377+J388+J399","v":0.5396342500000002},0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0,0,{"$f":"AD366+AD377+AD388+AD399","v":0},0,0,0,0]
[{"$f":"ROW()","v":411},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J367+J378+J389+J400","v":1.37068648},1.302152156,1.233617832,1.1650835079999999,1.0965491839999999,1.0280148599999999,0.95948053599999983,0.89094621199999979,0.82241188799999976,0.75387756399999972,0.68271432295152379,0.61444289065637137,0.54617145836121894,0.47790002606606657,0.40962859377091421,0.34135716147576184,0.27308572918060947,0.2048142968854571,0.13654286459030474,6.8271432295152368E-2,{"$f":"AD367+AD378+AD389+AD400","v":0},0,0,0,0]
[{"$f":"ROW()","v":412},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J368+J379+J390+J401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":413},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J369+J380+J391+J402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":414},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J370+J381+J392+J403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J371+J382+J393+J404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD371+AD382+AD393+AD404","v":0},0,0,0,0]
[{"$f":"ROW()","v":416},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J372+J383+J394+J405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD372+AD383+AD394+AD405","v":0},0,0,0,0]
[{"$f":"ROW()","v":417},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J408:J416)","v":3.2674119600000004},{"$f":"SUM(K408:K416)","v":3.0950474578333331},{"$f":"SUM(L408:L416)","v":2.9226829556666667},{"$f":"SUM(M408:M416)","v":2.7503184534999998},{"$f":"SUM(N408:N416)","v":2.5779539513333329},{"$f":"SUM(O408:O416)","v":2.4055894491666665},{"$f":"SUM(P408:P416)","v":2.2332249469999996},{"$f":"SUM(Q408:Q416)","v":2.0608604448333327},{"$f":"SUM(R408:R416)","v":1.8884959426666661},{"$f":"SUM(S408:S416)","v":1.7161314404999994},{"$f":"SUM(T408:T416)","v":1.5411380212848569},{"$f":"SUM(U408:U416)","v":1.3690364108230377},{"$f":"SUM(V408:V416)","v":1.1969348003612188},{"$f":"SUM(W408:W416)","v":1.0248331898993996},{"$f":"SUM(X408:X416)","v":0.85273157943758071},{"$f":"SUM(Y408:Y416)","v":0.68062996897576178},{"$f":"SUM(Z408:Z416)","v":0.54450397518060933},{"$f":"SUM(AA408:AA416)","v":0.408377981385457},{"$f":"SUM(AB408:AB416)","v":0.27225198759030467},{"$f":"SUM(AC408:AC416)","v":0.13612599379515233},0,0,0,0,{"$f":"SUM(AH408:AH416)","v":0}]
[{"$f":"ROW()","v":418},"Over Depreciation"]
[{"$f":"ROW()","v":419},null,"Pipeline"]
[{"$f":"ROW()","v":420},null,"Compression"]
[{"$f":"ROW()","v":421},null,"Metering"]
[{"$f":"ROW()","v":422},null,"Other Depreciable"]
[{"$f":"ROW()","v":423},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":424},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":425},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":426},null,"Non-Depreciable"]
[{"$f":"ROW()","v":427},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":428},null,"Total"]
[{"$f":"ROW()","v":429}]
["2002 Capex"]
[{"$f":"ROW()","v":431},"Life"]
[{"$f":"ROW()","v":432},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,L432-1)","v":19},{"$f":"MAX(0,M432-1)","v":18},{"$f":"MAX(0,N432-1)","v":17},{"$f":"MAX(0,O432-1)","v":16},{"$f":"MAX(0,P432-1)","v":15},{"$f":"MAX(0,Q432-1)","v":14},{"$f":"MAX(0,R432-1)","v":13},{"$f":"MAX(0,S432-1)","v":12},{"$f":"MAX(0,T432-1)","v":11},{"$f":"MAX(0,U432-1)","v":10},{"$f":"MAX(0,V432-1)","v":9},{"$f":"MAX(0,W432-1)","v":8},{"$f":"MAX(0,X432-1)","v":7},{"$f":"MAX(0,Y432-1)","v":6},{"$f":"MAX(0,Z432-1)","v":5},{"$f":"MAX(0,AA432-1)","v":4},{"$f":"MAX(0,AB432-1)","v":3},{"$f":"MAX(0,AC432-1)","v":2},{"$f":"MAX(0,AD432-1)","v":1},{"$f":"MAX(0,AE432-1)","v":0},{"$f":"MAX(0,AF432-1)","v":0},{"$f":"MAX(0,AG432-1)","v":0}]
[{"$f":"ROW()","v":433},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AC433-1)","v":2},1,0,0,0]
[{"$f":"ROW()","v":434},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":435},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":436},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":437},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":438},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},null,"Non-Depreciable"]
[{"$f":"ROW()","v":440},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,L440-1)","v":4},{"$f":"MAX(0,M440-1)","v":3},{"$f":"MAX(0,N440-1)","v":2},{"$f":"MAX(0,O440-1)","v":1},{"$f":"MAX(0,P440-1)","v":0},{"$f":"MAX(0,Q440-1)","v":0},{"$f":"MAX(0,R440-1)","v":0},{"$f":"MAX(0,S440-1)","v":0},{"$f":"MAX(0,T440-1)","v":0},{"$f":"MAX(0,U440-1)","v":0},{"$f":"MAX(0,V440-1)","v":0},{"$f":"MAX(0,W440-1)","v":0},{"$f":"MAX(0,X440-1)","v":0},{"$f":"MAX(0,Y440-1)","v":0},{"$f":"MAX(0,Z440-1)","v":0},{"$f":"MAX(0,AA440-1)","v":0},{"$f":"MAX(0,AB440-1)","v":0},{"$f":"MAX(0,AC440-1)","v":0},{"$f":"MAX(0,AD440-1)","v":0},{"$f":"MAX(0,AE440-1)","v":0},{"$f":"MAX(0,AF440-1)","v":0},{"$f":"MAX(0,AG440-1)","v":0}]
[{"$f":"ROW()","v":441}]
[{"$f":"ROW()","v":442},"Opening Value"]
[{"$f":"ROW()","v":443},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J487","v":0},6.3939300000000004E-2,6.0742335000000001E-2,5.7545369999999998E-2,5.4348404999999995E-2,5.1151439999999992E-2,4.7954474999999996E-2,4.4757509999999993E-2,4.156054499999999E-2,3.8363579999999994E-2,3.5166614999999998E-2,3.1969649999999995E-2,2.8772684999999996E-2,2.5575719999999996E-2,2.2378754999999997E-2,1.9181789999999997E-2,1.5984824999999998E-2,1.2787859999999998E-2,9.5908949999999986E-3,6.3939299999999991E-3,3.1969649999999995E-3,0,0,0]
[{"$f":"ROW()","v":444},null,"Compression",null,null,null,null,null,null,null,{"$f":"J488","v":0},8.3315159999999999E-2,7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2,8.3315159999999971E-3,4.1657579999999986E-3,0,0,0]
[{"$f":"ROW()","v":445},null,"Metering",null,null,null,null,null,null,null,{"$f":"J489","v":0},0.35796585000000014,0.33410146000000013,0.31023707000000011,0.2863726800000001,0.26250829000000009,0.23864390000000008,0.21477951000000006,0.19091512000000005,0.16705073000000004,0.14318634000000002,0.11932195000000002,9.5457560000000025E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"J490","v":0},0.75003203000000007,0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548,7.1829394232496985E-2,3.5914697116248492E-2,0,0,0]
[{"$f":"ROW()","v":447},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"J491","v":0},{"$f":"K491","v":0},{"$f":"L491","v":0},{"$f":"M491","v":0},{"$f":"N491","v":0},{"$f":"O491","v":0},{"$f":"P491","v":0},{"$f":"Q491","v":0},{"$f":"R491","v":0},{"$f":"S491","v":0},{"$f":"T491","v":0},{"$f":"U491","v":0},{"$f":"V491","v":0},{"$f":"W491","v":0},{"$f":"X491","v":0},{"$f":"Y491","v":0},{"$f":"Z491","v":0},{"$f":"AA491","v":0},{"$f":"AB491","v":0},{"$f":"AC491","v":0},{"$f":"AD491","v":0},{"$f":"AE491","v":0},{"$f":"AF491","v":0},{"$f":"AG491","v":0}]
[{"$f":"ROW()","v":448},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":449},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"J494","v":0},0,0,0,0,0,0,0,0,{"$f":"S494","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC494","v":0},{"$f":"AD494","v":0},{"$f":"AE494","v":0},{"$f":"AF494","v":0},{"$f":"AG494","v":0}]
[{"$f":"ROW()","v":451},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"J495","v":0},{"$f":"K495","v":0},{"$f":"L495","v":0},{"$f":"M495","v":0},{"$f":"N495","v":0},{"$f":"O495","v":0},{"$f":"P495","v":0},{"$f":"Q495","v":0},{"$f":"R495","v":0},{"$f":"S495","v":0},{"$f":"T495","v":0},{"$f":"U495","v":0},{"$f":"V495","v":0},{"$f":"W495","v":0},{"$f":"X495","v":0},{"$f":"Y495","v":0},{"$f":"Z495","v":0},{"$f":"AA495","v":0},{"$f":"AB495","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":452},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K443:K451)","v":0},{"$f":"SUM(L443:L451)","v":1.2552523400000002},{"$f":"SUM(M443:M451)","v":1.1865236255},{"$f":"SUM(N443:N451)","v":1.1177949110000001},{"$f":"SUM(O443:O451)","v":1.0490661965000001},{"$f":"SUM(P443:P451)","v":0.98033748199999993},{"$f":"SUM(Q443:Q451)","v":0.91160876749999997},{"$f":"SUM(R443:R451)","v":0.84288005299999991},{"$f":"SUM(S443:S451)","v":0.77415133849999984},{"$f":"SUM(T443:T451)","v":0.70542262399999989},{"$f":"SUM(U443:U451)","v":0.61923796127873343},{"$f":"SUM(V443:V451)","v":0.55209615116248489},{"$f":"SUM(W443:W451)","v":0.48495434104623647},{"$f":"SUM(X443:X451)","v":0.34621936092998795},{"$f":"SUM(Y443:Y451)","v":0.30294194081373943},{"$f":"SUM(Z443:Z451)","v":0.25966452069749091},{"$f":"SUM(AA443:AA451)","v":0.21638710058124244},{"$f":"SUM(AB443:AB451)","v":0.17310968046499398},{"$f":"SUM(AC443:AC451)","v":0.12983226034874548},8.6554840232496988E-2,4.3277420116248494E-2,0,0,{"$f":"SUM(AH443:AH451)","v":0}]
[{"$f":"ROW()","v":453},"Capex"]
[{"$f":"ROW()","v":454},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$216","v":6.3939300000000004E-2}]
[{"$f":"ROW()","v":455},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$217","v":8.3315159999999999E-2}]
[{"$f":"ROW()","v":456},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$218","v":0.35796585000000014}]
[{"$f":"ROW()","v":457},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$219","v":0.75003203000000007}]
[{"$f":"ROW()","v":458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$220","v":0}]
[{"$f":"ROW()","v":459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$221","v":0}]
[{"$f":"ROW()","v":460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$222","v":0}]
[{"$f":"ROW()","v":461},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$223","v":0}]
[{"$f":"ROW()","v":462},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$224","v":0}]
[{"$f":"ROW()","v":463},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K454:K462)","v":1.2552523400000002}]
[{"$f":"ROW()","v":464},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":465},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1967","v":0},{"$f":"-Inputs!U1967","v":0},{"$f":"-Inputs!V1967","v":0},{"$f":"-Inputs!W1967","v":0},{"$f":"-Inputs!X1967","v":0}]
[{"$f":"ROW()","v":466},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1968","v":0},{"$f":"-Inputs!U1968","v":0},{"$f":"-Inputs!V1968","v":0},{"$f":"-Inputs!W1968","v":0},{"$f":"-Inputs!X1968","v":0}]
[{"$f":"ROW()","v":467},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1969","v":0},{"$f":"-Inputs!U1969","v":0},{"$f":"-Inputs!V1969","v":0},{"$f":"-Inputs!W1969","v":-1.6612946504912101},{"$f":"-Inputs!X1969","v":0}]
[{"$f":"ROW()","v":468},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1970","v":-1.904285260501792E-2},{"$f":"-Inputs!U1970","v":0},{"$f":"-Inputs!V1970","v":0},{"$f":"-Inputs!W1970","v":0},{"$f":"-Inputs!X1970","v":0}]
[{"$f":"ROW()","v":469},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1971","v":0},{"$f":"-Inputs!U1971","v":0},{"$f":"-Inputs!V1971","v":0},{"$f":"-Inputs!W1971","v":0},{"$f":"-Inputs!X1971","v":0}]
[{"$f":"ROW()","v":470},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1972","v":0},{"$f":"-Inputs!U1972","v":0},{"$f":"-Inputs!V1972","v":0},{"$f":"-Inputs!W1972","v":0},{"$f":"-Inputs!X1972","v":0}]
[{"$f":"ROW()","v":471},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1973","v":0},{"$f":"-Inputs!U1973","v":0},{"$f":"-Inputs!V1973","v":0},{"$f":"-Inputs!W1973","v":0},{"$f":"-Inputs!X1973","v":0}]
[{"$f":"ROW()","v":472},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1974","v":0},{"$f":"-Inputs!U1974","v":0},{"$f":"-Inputs!V1974","v":0},{"$f":"-Inputs!W1974","v":0},{"$f":"-Inputs!X1974","v":0}]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":474},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L465:L473)","v":0},{"$f":"SUM(M465:M473)","v":0},{"$f":"SUM(N465:N473)","v":0},{"$f":"SUM(O465:O473)","v":0},{"$f":"SUM(P465:P473)","v":0},{"$f":"SUM(Q465:Q473)","v":0},{"$f":"SUM(R465:R473)","v":0},{"$f":"SUM(S465:S473)","v":0},{"$f":"SUM(T465:T473)","v":-1.904285260501792E-2},{"$f":"SUM(U465:U473)","v":0},{"$f":"SUM(V465:V473)","v":0},{"$f":"SUM(W465:W473)","v":-1.6612946504912101},{"$f":"SUM(X465:X473)","v":0},{"$f":"SUM(Y465:Y473)","v":0},{"$f":"SUM(Z465:Z473)","v":0},{"$f":"SUM(AA465:AA473)","v":0},{"$f":"SUM(AB465:AB473)","v":0},{"$f":"SUM(AC465:AC473)","v":0},0,0,0,0,{"$f":"SUM(AH465:AH473)","v":0}]
[{"$f":"ROW()","v":475},"Depreciation"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L432<=0,L443+L454+L465<0),-(L443+L454+L465),IF(L432<=0,0,-MIN(((L443+L465)/L432)*((L443+L465)>0),(L443+L465))))","v":-3.1969650000000004E-3},-3.196965E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999991E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,{"$f":"IF(AND(AD432<=0,AD443+AD454+AD465<0),-(AD443+AD454+AD465),IF(AD432<=0,0,-MIN(((AD443+AD465)/AD432)*((AD443+AD465)>0),(AD443+AD465))))","v":-3.1969649999999995E-3},-3.1969649999999995E-3,0,0,0]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L433<=0,L444+L455+L466<0),-(L444+L455+L466),IF(L433<=0,0,-MIN(((L444+L466)/L433)*((L444+L466)>0),(L444+L466))))","v":-4.1657580000000003E-3},-4.1657579999999994E-3,-4.1657579999999994E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,{"$f":"IF(AND(AD433<=0,AD444+AD455+AD466<0),-(AD444+AD455+AD466),IF(AD433<=0,0,-MIN(((AD444+AD466)/AD433)*((AD444+AD466)>0),(AD444+AD466))))","v":-4.1657579999999986E-3},-4.1657579999999986E-3,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L434<=0,L445+L456+L467<0),-(L445+L456+L467),IF(L434<=0,0,-MIN(((L445+L467)/L434)*((L445+L467)>0),(L445+L467))))","v":-2.386439000000001E-2},-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000003E-2,-2.3864390000000006E-2,1.56583709049121,0,0,0,0,0,0,{"$f":"IF(AND(AD434<=0,AD445+AD456+AD467<0),-(AD445+AD456+AD467),IF(AD434<=0,0,-MIN(((AD445+AD467)/AD434)*((AD445+AD467)>0),(AD445+AD467))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L435<=0,L446+L457+L468<0),-(L446+L457+L468),IF(L435<=0,0,-MIN(((L446+L468)/L435)*((L446+L468)>0),(L446+L468))))","v":-3.7501601500000002E-2},-3.7501601500000002E-2,-3.7501601500000002E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999988E-2,-3.7501601499999988E-2,{"$f":"IF(AND(T435<=0,T446+T457+T468<0),-(T446+T457+T468),IF(T435<=0,0,-MIN(((T446+T468)/T435)*((T446+T468)>0),(T446+T468))))","v":-3.5914697116248499E-2},{"$f":"IF(AND(U435<=0,U446+U457+U468<0),-(U446+U457+U468),IF(U435<=0,0,-MIN(((U446+U468)/U435)*((U446+U468)>0),(U446+U468))))","v":-3.5914697116248499E-2},-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248485E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,{"$f":"IF(AND(AD435<=0,AD446+AD457+AD468<0),-(AD446+AD457+AD468),IF(AD435<=0,0,-MIN(((AD446+AD468)/AD435)*((AD446+AD468)>0),(AD446+AD468))))","v":-3.5914697116248492E-2},-3.5914697116248492E-2,0,0,0]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L436<=0,L447+L458+L469<0),-(L447+L458+L469),IF(L436<=0,0,-MIN(((L447+L469)/L436)*((L447+L469)>0),(L447+L469))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L437<=0,L448+L459+L470<0),-(L448+L459+L470),IF(L437<=0,0,-MIN(((L448+L470)/L437)*((L448+L470)>0),(L448+L470))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L438<=0,L449+L460+L471<0),-(L449+L460+L471),IF(L438<=0,0,-MIN(((L449+L471)/L438)*((L449+L471)>0),(L449+L471))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"IF(L450<0,-L450,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD450<0,-AD450,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":484},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L440<=0,L451+L462+L473<0),-(L451+L462+L473),IF(L440<=0,0,-MIN(((L451+L473)/L440)*((L451+L473)>0),(L451+L473))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(T440<=0,T451+T462+T473<0),-(T451+T462+T473),IF(T440<=0,0,-MIN(((T451+T473)/T440)*((T451+T473)>0),(T451+T473))))","v":0},{"$f":"IF(AND(U440<=0,U451+U462+U473<0),-(U451+U462+U473),IF(U440<=0,0,-MIN(((U451+U473)/U440)*((U451+U473)>0),(U451+U473))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD440<=0,AD451+AD462+AD473<0),-(AD451+AD462+AD473),IF(AD440<=0,0,-MIN(((AD451+AD473)/AD440)*((AD451+AD473)>0),(AD451+AD473))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":485},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L476:L484)","v":-6.872871450000001E-2},{"$f":"SUM(M476:M484)","v":-6.872871450000001E-2},{"$f":"SUM(N476:N484)","v":-6.872871450000001E-2},{"$f":"SUM(O476:O484)","v":-6.872871450000001E-2},{"$f":"SUM(P476:P484)","v":-6.872871450000001E-2},{"$f":"SUM(Q476:Q484)","v":-6.8728714499999996E-2},{"$f":"SUM(R476:R484)","v":-6.8728714499999996E-2},{"$f":"SUM(S476:S484)","v":-6.8728714499999996E-2},{"$f":"SUM(T476:T484)","v":-6.7141810116248507E-2},{"$f":"SUM(U476:U484)","v":-6.7141810116248507E-2},{"$f":"SUM(V476:V484)","v":-6.7141810116248493E-2},{"$f":"SUM(W476:W484)","v":1.5225596703749615},{"$f":"SUM(X476:X484)","v":-4.3277420116248494E-2},{"$f":"SUM(Y476:Y484)","v":-4.3277420116248494E-2},{"$f":"SUM(Z476:Z484)","v":-4.327742011624848E-2},{"$f":"SUM(AA476:AA484)","v":-4.3277420116248494E-2},{"$f":"SUM(AB476:AB484)","v":-4.3277420116248494E-2},{"$f":"SUM(AC476:AC484)","v":-4.3277420116248494E-2},-4.3277420116248494E-2,-4.3277420116248494E-2,0,0,{"$f":"SUM(AH476:AH484)","v":0}]
[{"$f":"ROW()","v":486},"Closing Value"]
[{"$f":"ROW()","v":487},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K443+K454+K465+K476","v":6.3939300000000004E-2},6.0742335000000001E-2,5.7545369999999998E-2,5.4348404999999995E-2,5.1151439999999992E-2,4.7954474999999996E-2,4.4757509999999993E-2,4.156054499999999E-2,3.8363579999999994E-2,3.5166614999999998E-2,3.1969649999999995E-2,2.8772684999999996E-2,2.5575719999999996E-2,2.2378754999999997E-2,1.9181789999999997E-2,1.5984824999999998E-2,1.2787859999999998E-2,9.5908949999999986E-3,6.3939299999999991E-3,{"$f":"AD443+AD454+AD465+AD476","v":3.1969649999999995E-3},0,0,0,0]
[{"$f":"ROW()","v":488},null,"Compression",null,null,null,null,null,null,null,{"$f":"K444+K455+K466+K477","v":8.3315159999999999E-2},7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2,8.3315159999999971E-3,{"$f":"AD444+AD455+AD466+AD477","v":4.1657579999999986E-3},0,0,0,0]
[{"$f":"ROW()","v":489},null,"Metering",null,null,null,null,null,null,null,{"$f":"K445+K456+K467+K478","v":0.35796585000000014},0.33410146000000013,0.31023707000000011,0.2863726800000001,0.26250829000000009,0.23864390000000008,0.21477951000000006,0.19091512000000005,0.16705073000000004,0.14318634000000002,0.11932195000000002,9.5457560000000025E-2,0,0,0,0,0,0,0,{"$f":"AD445+AD456+AD467+AD478","v":0},0,0,0,0]
[{"$f":"ROW()","v":490},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K446+K457+K468+K479","v":0.75003203000000007},0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548,7.1829394232496985E-2,{"$f":"AD446+AD457+AD468+AD479","v":3.5914697116248492E-2},0,0,0,0]
[{"$f":"ROW()","v":491},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K447+K458+K469+K480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K448+K459+K470+K481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K449+K460+K471+K482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K450+K461+K472+K483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD450+AD461+AD472+AD483","v":0},0,0,0,0]
[{"$f":"ROW()","v":495},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K451+K462+K473+K484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD451+AD462+AD473+AD484","v":0},0,0,0,0]
[{"$f":"ROW()","v":496},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K487:K495)","v":1.2552523400000002},1.1865236255,{"$f":"SUM(M487:M495)","v":1.1177949110000001},{"$f":"SUM(N487:N495)","v":1.0490661965000001},{"$f":"SUM(O487:O495)","v":0.98033748199999993},{"$f":"SUM(P487:P495)","v":0.91160876749999997},{"$f":"SUM(Q487:Q495)","v":0.84288005299999991},{"$f":"SUM(R487:R495)","v":0.77415133849999984},{"$f":"SUM(S487:S495)","v":0.70542262399999989},{"$f":"SUM(T487:T495)","v":0.61923796127873343},{"$f":"SUM(U487:U495)","v":0.55209615116248489},{"$f":"SUM(V487:V495)","v":0.48495434104623647},{"$f":"SUM(W487:W495)","v":0.34621936092998795},{"$f":"SUM(X487:X495)","v":0.30294194081373943},{"$f":"SUM(Y487:Y495)","v":0.25966452069749091},{"$f":"SUM(Z487:Z495)","v":0.21638710058124244},{"$f":"SUM(AA487:AA495)","v":0.17310968046499398},{"$f":"SUM(AB487:AB495)","v":0.12983226034874548},{"$f":"SUM(AC487:AC495)","v":8.6554840232496988E-2},4.3277420116248494E-2,0,0,0,{"$f":"SUM(AH487:AH495)","v":0}]
[{"$f":"ROW()","v":497},"Over Depreciation"]
[{"$f":"ROW()","v":498},null,"Pipeline"]
[{"$f":"ROW()","v":499},null,"Compression"]
[{"$f":"ROW()","v":500},null,"Metering"]
[{"$f":"ROW()","v":501},null,"Other Depreciable"]
[{"$f":"ROW()","v":502},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":503},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":504},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":505},null,"Non-Depreciable"]
[{"$f":"ROW()","v":506},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":507},null,"Total"]
[{"$f":"ROW()","v":508}]
["2003 Capex"]
[{"$f":"ROW()","v":510},"Life"]
[{"$f":"ROW()","v":511},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,M511-1)","v":19},{"$f":"MAX(0,N511-1)","v":18},{"$f":"MAX(0,O511-1)","v":17},{"$f":"MAX(0,P511-1)","v":16},{"$f":"MAX(0,Q511-1)","v":15},{"$f":"MAX(0,R511-1)","v":14},{"$f":"MAX(0,S511-1)","v":13},{"$f":"MAX(0,T511-1)","v":12},{"$f":"MAX(0,U511-1)","v":11},{"$f":"MAX(0,V511-1)","v":10},{"$f":"MAX(0,W511-1)","v":9},{"$f":"MAX(0,X511-1)","v":8},{"$f":"MAX(0,Y511-1)","v":7},{"$f":"MAX(0,Z511-1)","v":6},{"$f":"MAX(0,AA511-1)","v":5},{"$f":"MAX(0,AB511-1)","v":4},{"$f":"MAX(0,AC511-1)","v":3},{"$f":"MAX(0,AD511-1)","v":2},{"$f":"MAX(0,AE511-1)","v":1},{"$f":"MAX(0,AF511-1)","v":0},{"$f":"MAX(0,AG511-1)","v":0}]
[{"$f":"ROW()","v":512},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AD512-1)","v":2},1,0,0]
[{"$f":"ROW()","v":513},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":515},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,"Non-Depreciable"]
[{"$f":"ROW()","v":519},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,M519-1)","v":4},{"$f":"MAX(0,N519-1)","v":3},{"$f":"MAX(0,O519-1)","v":2},{"$f":"MAX(0,P519-1)","v":1},{"$f":"MAX(0,Q519-1)","v":0},{"$f":"MAX(0,R519-1)","v":0},{"$f":"MAX(0,S519-1)","v":0},{"$f":"MAX(0,T519-1)","v":0},{"$f":"MAX(0,U519-1)","v":0},{"$f":"MAX(0,V519-1)","v":0},{"$f":"MAX(0,W519-1)","v":0},{"$f":"MAX(0,X519-1)","v":0},{"$f":"MAX(0,Y519-1)","v":0},{"$f":"MAX(0,Z519-1)","v":0},{"$f":"MAX(0,AA519-1)","v":0},{"$f":"MAX(0,AB519-1)","v":0},{"$f":"MAX(0,AC519-1)","v":0},{"$f":"MAX(0,AD519-1)","v":0},{"$f":"MAX(0,AE519-1)","v":0},{"$f":"MAX(0,AF519-1)","v":0},{"$f":"MAX(0,AG519-1)","v":0}]
[{"$f":"ROW()","v":520}]
[{"$f":"ROW()","v":521},"Opening Value"]
[{"$f":"ROW()","v":522},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K566","v":0},2.1140000000000001E-5,2.0083000000000001E-5,1.9026E-5,1.7969E-5,1.6912E-5,1.5855E-5,1.4798E-5,1.3740999999999999E-5,1.2683999999999999E-5,1.1626999999999999E-5,1.0569999999999999E-5,9.5129999999999985E-6,8.4559999999999983E-6,7.3989999999999981E-6,6.3419999999999979E-6,5.2849999999999985E-6,4.2279999999999992E-6,3.1709999999999994E-6,2.1139999999999996E-6,1.0569999999999998E-6,0,0]
[{"$f":"ROW()","v":523},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"K567","v":0},-0.11479787999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"K568","v":0},-3.1767190000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"K569","v":0},0.92049553000000006,0.87447075350000003,0.828445977,0.78242120049999997,0.73639642399999994,0.69037164749999991,0.64434687099999988,0.59832209449999985,0.55229731799999982,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996,0.13807432949999998,9.2049552999999978E-2,4.6024776499999989E-2,0,0]
[{"$f":"ROW()","v":526},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"K570","v":0},{"$f":"L570","v":0},{"$f":"M570","v":0},{"$f":"N570","v":0},{"$f":"O570","v":0},{"$f":"P570","v":0},{"$f":"Q570","v":0},{"$f":"R570","v":0},{"$f":"S570","v":0},{"$f":"T570","v":0},{"$f":"U570","v":0},{"$f":"V570","v":0},{"$f":"W570","v":0},{"$f":"X570","v":0},{"$f":"Y570","v":0},{"$f":"Z570","v":0},{"$f":"AA570","v":0},{"$f":"AB570","v":0},{"$f":"AC570","v":0},{"$f":"AD570","v":0},{"$f":"AE570","v":0},{"$f":"AF570","v":0},{"$f":"AG570","v":0}]
[{"$f":"ROW()","v":527},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"K573","v":0},0,0,0,0,0,0,0,{"$f":"S573","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC573","v":0},{"$f":"AD573","v":0},{"$f":"AE573","v":0},{"$f":"AF573","v":0},{"$f":"AG573","v":0}]
[{"$f":"ROW()","v":530},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"K574","v":0},{"$f":"L574","v":0},{"$f":"M574","v":0},{"$f":"N574","v":0},{"$f":"O574","v":0},{"$f":"P574","v":0},{"$f":"Q574","v":0},{"$f":"R574","v":0},{"$f":"S574","v":0},{"$f":"T574","v":0},{"$f":"U574","v":0},{"$f":"V574","v":0},{"$f":"W574","v":0},{"$f":"X574","v":0},{"$f":"Y574","v":0},{"$f":"Z574","v":0},{"$f":"AA574","v":0},{"$f":"AB574","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L522:L530)","v":0},{"$f":"SUM(M522:M530)","v":0.77395160000000007},{"$f":"SUM(N522:N530)","v":0.87449083650000003},{"$f":"SUM(O522:O530)","v":0.82846500300000003},{"$f":"SUM(P522:P530)","v":0.78243916949999992},{"$f":"SUM(Q522:Q530)","v":0.73641333599999992},{"$f":"SUM(R522:R530)","v":0.69038750249999992},{"$f":"SUM(S522:S530)","v":0.64436166899999991},{"$f":"SUM(T522:T530)","v":0.5983358354999998},{"$f":"SUM(U522:U530)","v":0.5523100019999998},{"$f":"SUM(V522:V530)","v":0.5062841684999998},{"$f":"SUM(W522:W530)","v":0.4602583349999998},{"$f":"SUM(X522:X530)","v":0.41423250149999985},{"$f":"SUM(Y522:Y530)","v":0.36820666799999985},{"$f":"SUM(Z522:Z530)","v":0.3221808344999999},{"$f":"SUM(AA522:AA530)","v":0.2761550009999999},{"$f":"SUM(AB522:AB530)","v":0.23012916749999993},{"$f":"SUM(AC522:AC530)","v":0.18410333399999995},0.13807750049999998,9.2051666999999976E-2,4.6025833499999988E-2,0,{"$f":"SUM(AH522:AH530)","v":0}]
[{"$f":"ROW()","v":532},"Capex"]
[{"$f":"ROW()","v":533},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$216","v":2.1140000000000001E-5}]
[{"$f":"ROW()","v":534},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$217","v":-0.11479787999999999}]
[{"$f":"ROW()","v":535},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$218","v":-3.1767190000000001E-2}]
[{"$f":"ROW()","v":536},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$219","v":0.92049553000000006}]
[{"$f":"ROW()","v":537},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$220","v":0}]
[{"$f":"ROW()","v":538},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$221","v":0}]
[{"$f":"ROW()","v":539},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$222","v":0}]
[{"$f":"ROW()","v":540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$223","v":0}]
[{"$f":"ROW()","v":541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$224","v":0}]
[{"$f":"ROW()","v":542},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L533:L541)","v":0.77395160000000007}]
[{"$f":"ROW()","v":543},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1978","v":0},{"$f":"-Inputs!U1978","v":0},{"$f":"-Inputs!V1978","v":0},{"$f":"-Inputs!W1978","v":0},{"$f":"-Inputs!X1978","v":0}]
[{"$f":"ROW()","v":545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1979","v":0},{"$f":"-Inputs!U1979","v":0},{"$f":"-Inputs!V1979","v":0},{"$f":"-Inputs!W1979","v":0},{"$f":"-Inputs!X1979","v":0}]
[{"$f":"ROW()","v":546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1980","v":0},{"$f":"-Inputs!U1980","v":0},{"$f":"-Inputs!V1980","v":0},{"$f":"-Inputs!W1980","v":0},{"$f":"-Inputs!X1980","v":0}]
[{"$f":"ROW()","v":547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1981","v":0},{"$f":"-Inputs!U1981","v":0},{"$f":"-Inputs!V1981","v":0},{"$f":"-Inputs!W1981","v":0},{"$f":"-Inputs!X1981","v":0}]
[{"$f":"ROW()","v":548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1982","v":0},{"$f":"-Inputs!U1982","v":0},{"$f":"-Inputs!V1982","v":0},{"$f":"-Inputs!W1982","v":0},{"$f":"-Inputs!X1982","v":0}]
[{"$f":"ROW()","v":549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1983","v":0},{"$f":"-Inputs!U1983","v":0},{"$f":"-Inputs!V1983","v":0},{"$f":"-Inputs!W1983","v":0},{"$f":"-Inputs!X1983","v":0}]
[{"$f":"ROW()","v":550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1984","v":0},{"$f":"-Inputs!U1984","v":0},{"$f":"-Inputs!V1984","v":0},{"$f":"-Inputs!W1984","v":0},{"$f":"-Inputs!X1984","v":0}]
[{"$f":"ROW()","v":551},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1985","v":0},{"$f":"-Inputs!U1985","v":0},{"$f":"-Inputs!V1985","v":0},{"$f":"-Inputs!W1985","v":0},{"$f":"-Inputs!X1985","v":0}]
[{"$f":"ROW()","v":552},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":553},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M544:M552)","v":0},{"$f":"SUM(N544:N552)","v":0},{"$f":"SUM(O544:O552)","v":0},{"$f":"SUM(P544:P552)","v":0},{"$f":"SUM(Q544:Q552)","v":0},{"$f":"SUM(R544:R552)","v":0},{"$f":"SUM(S544:S552)","v":0},{"$f":"SUM(T544:T552)","v":0},{"$f":"SUM(U544:U552)","v":0},{"$f":"SUM(V544:V552)","v":0},{"$f":"SUM(W544:W552)","v":0},{"$f":"SUM(X544:X552)","v":0},{"$f":"SUM(Y544:Y552)","v":0},{"$f":"SUM(Z544:Z552)","v":0},{"$f":"SUM(AA544:AA552)","v":0},{"$f":"SUM(AB544:AB552)","v":0},{"$f":"SUM(AC544:AC552)","v":0},0,0,0,0,{"$f":"SUM(AH544:AH552)","v":0}]
[{"$f":"ROW()","v":554},"Depreciation"]
[{"$f":"ROW()","v":555},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M511<=0,M522+M533+M544<0),-(M522+M533+M544),IF(M511<=0,0,-MIN(((M522+M544)/M511)*((M522+M544)>0),(M522+M544))))","v":-1.057E-6},-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,-1.0569999999999996E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,{"$f":"IF(AND(AD511<=0,AD522+AD533+AD544<0),-(AD522+AD533+AD544),IF(AD511<=0,0,-MIN(((AD522+AD544)/AD511)*((AD522+AD544)>0),(AD522+AD544))))","v":-1.0569999999999998E-6},-1.0569999999999998E-6,-1.0569999999999998E-6,0,0]
[{"$f":"ROW()","v":556},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M512<=0,M523+M534+M545<0),-(M523+M534+M545),IF(M512<=0,0,-MIN(((M523+M545)/M512)*((M523+M545)>0),(M523+M545))))","v":0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD512<=0,AD523+AD534+AD545<0),-(AD523+AD534+AD545),IF(AD512<=0,0,-MIN(((AD523+AD545)/AD512)*((AD523+AD545)>0),(AD523+AD545))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":557},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M513<=0,M524+M535+M546<0),-(M524+M535+M546),IF(M513<=0,0,-MIN(((M524+M546)/M513)*((M524+M546)>0),(M524+M546))))","v":3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD513<=0,AD524+AD535+AD546<0),-(AD524+AD535+AD546),IF(AD513<=0,0,-MIN(((AD524+AD546)/AD513)*((AD524+AD546)>0),(AD524+AD546))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":558},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M514<=0,M525+M536+M547<0),-(M525+M536+M547),IF(M514<=0,0,-MIN(((M525+M547)/M514)*((M525+M547)>0),(M525+M547))))","v":-4.6024776500000003E-2},-4.6024776500000003E-2,-4.6024776500000003E-2,-4.6024776499999996E-2,-4.6024776499999996E-2,-4.6024776499999996E-2,-4.6024776499999989E-2,{"$f":"IF(AND(T514<=0,T525+T536+T547<0),-(T525+T536+T547),IF(T514<=0,0,-MIN(((T525+T547)/T514)*((T525+T547)>0),(T525+T547))))","v":-4.6024776499999989E-2},{"$f":"IF(AND(U514<=0,U525+U536+U547<0),-(U525+U536+U547),IF(U514<=0,0,-MIN(((U525+U547)/U514)*((U525+U547)>0),(U525+U547))))","v":-4.6024776499999982E-2},-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999989E-2,-4.6024776499999989E-2,{"$f":"IF(AND(AD514<=0,AD525+AD536+AD547<0),-(AD525+AD536+AD547),IF(AD514<=0,0,-MIN(((AD525+AD547)/AD514)*((AD525+AD547)>0),(AD525+AD547))))","v":-4.6024776499999996E-2},-4.6024776499999989E-2,-4.6024776499999989E-2,0,0]
[{"$f":"ROW()","v":559},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M515<=0,M526+M537+M548<0),-(M526+M537+M548),IF(M515<=0,0,-MIN(((M526+M548)/M515)*((M526+M548)>0),(M526+M548))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":560},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M516<=0,M527+M538+M549<0),-(M527+M538+M549),IF(M516<=0,0,-MIN(((M527+M549)/M516)*((M527+M549)>0),(M527+M549))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M517<=0,M528+M539+M550<0),-(M528+M539+M550),IF(M517<=0,0,-MIN(((M528+M550)/M517)*((M528+M550)>0),(M528+M550))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":562},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"IF(M529<0,-M529,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD529<0,-AD529,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":563},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M519<=0,M530+M541+M552<0),-(M530+M541+M552),IF(M519<=0,0,-MIN(((M530+M552)/M519)*((M530+M552)>0),(M530+M552))))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(T519<=0,T530+T541+T552<0),-(T530+T541+T552),IF(T519<=0,0,-MIN(((T530+T552)/T519)*((T530+T552)>0),(T530+T552))))","v":0},{"$f":"IF(AND(U519<=0,U530+U541+U552<0),-(U530+U541+U552),IF(U519<=0,0,-MIN(((U530+U552)/U519)*((U530+U552)>0),(U530+U552))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD519<=0,AD530+AD541+AD552<0),-(AD530+AD541+AD552),IF(AD519<=0,0,-MIN(((AD530+AD552)/AD519)*((AD530+AD552)>0),(AD530+AD552))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":564},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M555:M563)","v":0.10053923649999999},{"$f":"SUM(N555:N563)","v":-4.6025833500000002E-2},{"$f":"SUM(O555:O563)","v":-4.6025833500000002E-2},{"$f":"SUM(P555:P563)","v":-4.6025833499999995E-2},{"$f":"SUM(Q555:Q563)","v":-4.6025833499999995E-2},{"$f":"SUM(R555:R563)","v":-4.6025833499999995E-2},{"$f":"SUM(S555:S563)","v":-4.6025833499999988E-2},{"$f":"SUM(T555:T563)","v":-4.6025833499999988E-2},{"$f":"SUM(U555:U563)","v":-4.6025833499999981E-2},{"$f":"SUM(V555:V563)","v":-4.6025833499999981E-2},{"$f":"SUM(W555:W563)","v":-4.6025833499999981E-2},{"$f":"SUM(X555:X563)","v":-4.6025833499999981E-2},{"$f":"SUM(Y555:Y563)","v":-4.6025833499999981E-2},{"$f":"SUM(Z555:Z563)","v":-4.6025833499999981E-2},{"$f":"SUM(AA555:AA563)","v":-4.6025833499999981E-2},{"$f":"SUM(AB555:AB563)","v":-4.6025833499999988E-2},{"$f":"SUM(AC555:AC563)","v":-4.6025833499999988E-2},-4.6025833499999995E-2,-4.6025833499999988E-2,-4.6025833499999988E-2,0,{"$f":"SUM(AH555:AH563)","v":0}]
[{"$f":"ROW()","v":565},"Closing Value"]
[{"$f":"ROW()","v":566},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L522+L533+L544+L555","v":2.1140000000000001E-5},2.0083000000000001E-5,1.9026E-5,1.7969E-5,1.6912E-5,1.5855E-5,1.4798E-5,1.3740999999999999E-5,1.2683999999999999E-5,1.1626999999999999E-5,1.0569999999999999E-5,9.5129999999999985E-6,8.4559999999999983E-6,7.3989999999999981E-6,6.3419999999999979E-6,5.2849999999999985E-6,4.2279999999999992E-6,3.1709999999999994E-6,{"$f":"AD522+AD533+AD544+AD555","v":2.1139999999999996E-6},1.0569999999999998E-6,0,0,0]
[{"$f":"ROW()","v":567},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L523+L534+L545+L556","v":-0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD523+AD534+AD545+AD556","v":0},0,0,0,0]
[{"$f":"ROW()","v":568},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L524+L535+L546+L557","v":-3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD524+AD535+AD546+AD557","v":0},0,0,0,0]
[{"$f":"ROW()","v":569},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L525+L536+L547+L558","v":0.92049553000000006},0.87447075350000003,0.828445977,0.78242120049999997,0.73639642399999994,0.69037164749999991,0.64434687099999988,0.59832209449999985,0.55229731799999982,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996,0.13807432949999998,{"$f":"AD525+AD536+AD547+AD558","v":9.2049552999999978E-2},4.6024776499999989E-2,0,0,0]
[{"$f":"ROW()","v":570},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L526+L537+L548+L559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L527+L538+L549+L560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L528+L539+L550+L561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L529+L540+L551+L562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD529+AD540+AD551+AD562","v":0},0,0,0,0]
[{"$f":"ROW()","v":574},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L530+L541+L552+L563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD530+AD541+AD552+AD563","v":0},0,0,0,0]
[{"$f":"ROW()","v":575},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L566:L574)","v":0.77395160000000007},0.87449083650000003,{"$f":"SUM(N566:N574)","v":0.82846500300000003},{"$f":"SUM(O566:O574)","v":0.78243916949999992},{"$f":"SUM(P566:P574)","v":0.73641333599999992},{"$f":"SUM(Q566:Q574)","v":0.69038750249999992},{"$f":"SUM(R566:R574)","v":0.64436166899999991},{"$f":"SUM(S566:S574)","v":0.5983358354999998},{"$f":"SUM(T566:T574)","v":0.5523100019999998},{"$f":"SUM(U566:U574)","v":0.5062841684999998},{"$f":"SUM(V566:V574)","v":0.4602583349999998},{"$f":"SUM(W566:W574)","v":0.41423250149999985},{"$f":"SUM(X566:X574)","v":0.36820666799999985},{"$f":"SUM(Y566:Y574)","v":0.3221808344999999},{"$f":"SUM(Z566:Z574)","v":0.2761550009999999},{"$f":"SUM(AA566:AA574)","v":0.23012916749999993},{"$f":"SUM(AB566:AB574)","v":0.18410333399999995},{"$f":"SUM(AC566:AC574)","v":0.13807750049999998},9.2051666999999976E-2,4.6025833499999988E-2,0,0,{"$f":"SUM(AH566:AH574)","v":0}]
[{"$f":"ROW()","v":576},"Over Depreciation"]
[{"$f":"ROW()","v":577},null,"Pipeline"]
[{"$f":"ROW()","v":578},null,"Compression"]
[{"$f":"ROW()","v":579},null,"Metering"]
[{"$f":"ROW()","v":580},null,"Other Depreciable"]
[{"$f":"ROW()","v":581},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":582},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":583},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":584},null,"Non-Depreciable"]
[{"$f":"ROW()","v":585},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":586},null,"Total"]
[{"$f":"ROW()","v":587}]
["2004 Capex"]
[{"$f":"ROW()","v":589},"Life"]
[{"$f":"ROW()","v":590},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,N590-1)","v":19},{"$f":"MAX(0,O590-1)","v":18},{"$f":"MAX(0,P590-1)","v":17},{"$f":"MAX(0,Q590-1)","v":16},{"$f":"MAX(0,R590-1)","v":15},{"$f":"MAX(0,S590-1)","v":14},{"$f":"MAX(0,T590-1)","v":13},{"$f":"MAX(0,U590-1)","v":12},{"$f":"MAX(0,V590-1)","v":11},{"$f":"MAX(0,W590-1)","v":10},{"$f":"MAX(0,X590-1)","v":9},{"$f":"MAX(0,Y590-1)","v":8},{"$f":"MAX(0,Z590-1)","v":7},{"$f":"MAX(0,AA590-1)","v":6},{"$f":"MAX(0,AB590-1)","v":5},{"$f":"MAX(0,AC590-1)","v":4},{"$f":"MAX(0,AD590-1)","v":3},{"$f":"MAX(0,AE590-1)","v":2},{"$f":"MAX(0,AF590-1)","v":1},{"$f":"MAX(0,AG590-1)","v":0}]
[{"$f":"ROW()","v":591},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AE591-1)","v":2},1,0]
[{"$f":"ROW()","v":592},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":593},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":594},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":595},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":596},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},null,"Non-Depreciable"]
[{"$f":"ROW()","v":598},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,N598-1)","v":4},{"$f":"MAX(0,O598-1)","v":3},{"$f":"MAX(0,P598-1)","v":2},{"$f":"MAX(0,Q598-1)","v":1},{"$f":"MAX(0,R598-1)","v":0},{"$f":"MAX(0,S598-1)","v":0},{"$f":"MAX(0,T598-1)","v":0},{"$f":"MAX(0,U598-1)","v":0},{"$f":"MAX(0,V598-1)","v":0},{"$f":"MAX(0,W598-1)","v":0},{"$f":"MAX(0,X598-1)","v":0},{"$f":"MAX(0,Y598-1)","v":0},{"$f":"MAX(0,Z598-1)","v":0},{"$f":"MAX(0,AA598-1)","v":0},{"$f":"MAX(0,AB598-1)","v":0},{"$f":"MAX(0,AC598-1)","v":0},{"$f":"MAX(0,AD598-1)","v":0},{"$f":"MAX(0,AE598-1)","v":0},{"$f":"MAX(0,AF598-1)","v":0},{"$f":"MAX(0,AG598-1)","v":0}]
[{"$f":"ROW()","v":599}]
[{"$f":"ROW()","v":600},"Opening Value"]
[{"$f":"ROW()","v":601},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L645","v":0},0.62122699999999997,0.59016564999999999,0.5591043,0.52804295000000001,0.49698160000000002,0.46592025000000004,0.43485890000000005,0.40379755000000006,0.37273620000000007,0.34167485000000009,0.3106135000000001,0.27955215000000011,0.24849080000000009,0.21742945000000008,0.18636810000000006,0.15530675000000005,0.12424540000000003,9.3184050000000018E-2,6.2122700000000017E-2,3.1061350000000008E-2,0]
[{"$f":"ROW()","v":602},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"L646","v":0},0.18346781999999998,0.17429442899999997,0.16512103799999997,0.15594764699999997,0.14677425599999996,0.13760086499999996,0.12842747399999996,0.11925408299999996,0.11008069199999995,0.10090730099999995,9.1733909999999946E-2,8.2560518999999957E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2,3.6693563999999977E-2,2.7520172999999981E-2,1.8346781999999985E-2,9.1733909999999926E-3,0]
[{"$f":"ROW()","v":603},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"L647","v":0},1.67052628,1.5591578613333335,1.4477894426666669,1.3364210240000003,1.2250526053333335,1.1136841866666669,1.0023157680000003,0.89094734933333364,0.77957893066666695,0.66821051200000026,0.55684209333333357,0.44547367466666687,0.33410525600000018,0.22273683733333344,0.11136841866666672,0,0,0,0,0,0]
[{"$f":"ROW()","v":604},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L648","v":0},0.90148431000000029,0.85641009450000027,0.81133587900000026,0.76626166350000025,0.72118744800000023,0.67611323250000022,0.6310390170000002,0.4653872187403707,0.42958820191418834,0.39378918508800598,0.35799016826182362,0.32219115143564125,0.28639213460945889,0.25059311778327653,0.21479410095709417,0.17899508413091181,0.14319606730472945,0.10739705047854708,7.1598033652364723E-2,3.5799016826182362E-2,0]
[{"$f":"ROW()","v":605},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"L649","v":0},{"$f":"M649","v":0},{"$f":"N649","v":0},{"$f":"O649","v":0},{"$f":"P649","v":0},{"$f":"Q649","v":0},{"$f":"R649","v":0},{"$f":"S649","v":0},{"$f":"T649","v":0},{"$f":"U649","v":0},{"$f":"V649","v":0},{"$f":"W649","v":0},{"$f":"X649","v":0},{"$f":"Y649","v":0},{"$f":"Z649","v":0},{"$f":"AA649","v":0},{"$f":"AB649","v":0},{"$f":"AC649","v":0},{"$f":"AD649","v":0},{"$f":"AE649","v":0},{"$f":"AF649","v":0},{"$f":"AG649","v":0}]
[{"$f":"ROW()","v":606},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L652","v":0},0,0,0,0,0,0,{"$f":"S652","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC652","v":0},{"$f":"AD652","v":0},{"$f":"AE652","v":0},{"$f":"AF652","v":0},{"$f":"AG652","v":0}]
[{"$f":"ROW()","v":609},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"L653","v":0},{"$f":"M653","v":0},{"$f":"N653","v":0},{"$f":"O653","v":0},{"$f":"P653","v":0},{"$f":"Q653","v":0},{"$f":"R653","v":0},{"$f":"S653","v":0},{"$f":"T653","v":0},{"$f":"U653","v":0},{"$f":"V653","v":0},{"$f":"W653","v":0},{"$f":"X653","v":0},{"$f":"Y653","v":0},{"$f":"Z653","v":0},{"$f":"AA653","v":0},{"$f":"AB653","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":610},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M601:M609)","v":0},{"$f":"SUM(N601:N609)","v":3.37670541},{"$f":"SUM(O601:O609)","v":3.1800280348333336},{"$f":"SUM(P601:P609)","v":2.9833506596666668},{"$f":"SUM(Q601:Q609)","v":2.7866732845000004},{"$f":"SUM(R601:R609)","v":2.5899959093333336},{"$f":"SUM(S601:S609)","v":2.3933185341666672},{"$f":"SUM(T601:T609)","v":2.1966411590000003},{"$f":"SUM(U601:U609)","v":1.8793862010737044},{"$f":"SUM(V601:V609)","v":1.6919840245808553},{"$f":"SUM(W601:W609)","v":1.5045818480880062},{"$f":"SUM(X601:X609)","v":1.3171796715951571},{"$f":"SUM(Y601:Y609)","v":1.1297774951023083},{"$f":"SUM(Z601:Z609)","v":0.94237531860945911},{"$f":"SUM(AA601:AA609)","v":0.75497314211660993},{"$f":"SUM(AB601:AB609)","v":0.56757096562376086},{"$f":"SUM(AC601:AC609)","v":0.38016878913091184},0.30413503130472946,0.22810127347854708,0.15206751565236473,7.6033757826182366E-2,{"$f":"SUM(AH601:AH609)","v":0}]
[{"$f":"ROW()","v":611},"Capex"]
[{"$f":"ROW()","v":612},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$216","v":0.62122699999999997}]
[{"$f":"ROW()","v":613},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$217","v":0.18346781999999998}]
[{"$f":"ROW()","v":614},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$218","v":1.67052628}]
[{"$f":"ROW()","v":615},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$219","v":0.90148431000000029}]
[{"$f":"ROW()","v":616},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$220","v":0}]
[{"$f":"ROW()","v":617},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$221","v":0}]
[{"$f":"ROW()","v":618},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$222","v":0}]
[{"$f":"ROW()","v":619},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$223","v":0}]
[{"$f":"ROW()","v":620},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$224","v":0}]
[{"$f":"ROW()","v":621},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:M620)","v":3.37670541}]
[{"$f":"ROW()","v":622},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":623},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1989","v":0},{"$f":"-Inputs!U1989","v":0},{"$f":"-Inputs!V1989","v":0},{"$f":"-Inputs!W1989","v":0},{"$f":"-Inputs!X1989","v":0}]
[{"$f":"ROW()","v":624},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1990","v":0},{"$f":"-Inputs!U1990","v":0},{"$f":"-Inputs!V1990","v":0},{"$f":"-Inputs!W1990","v":0},{"$f":"-Inputs!X1990","v":0}]
[{"$f":"ROW()","v":625},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1991","v":0},{"$f":"-Inputs!U1991","v":0},{"$f":"-Inputs!V1991","v":0},{"$f":"-Inputs!W1991","v":0},{"$f":"-Inputs!X1991","v":0}]
[{"$f":"ROW()","v":626},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1992","v":-0.12985278143344711},{"$f":"-Inputs!U1992","v":0},{"$f":"-Inputs!V1992","v":0},{"$f":"-Inputs!W1992","v":0},{"$f":"-Inputs!X1992","v":0}]
[{"$f":"ROW()","v":627},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1993","v":0},{"$f":"-Inputs!U1993","v":0},{"$f":"-Inputs!V1993","v":0},{"$f":"-Inputs!W1993","v":0},{"$f":"-Inputs!X1993","v":0}]
[{"$f":"ROW()","v":628},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1994","v":0},{"$f":"-Inputs!U1994","v":0},{"$f":"-Inputs!V1994","v":0},{"$f":"-Inputs!W1994","v":0},{"$f":"-Inputs!X1994","v":0}]
[{"$f":"ROW()","v":629},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1995","v":0},{"$f":"-Inputs!U1995","v":0},{"$f":"-Inputs!V1995","v":0},{"$f":"-Inputs!W1995","v":0},{"$f":"-Inputs!X1995","v":0}]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1996","v":0},{"$f":"-Inputs!U1996","v":0},{"$f":"-Inputs!V1996","v":0},{"$f":"-Inputs!W1996","v":0},{"$f":"-Inputs!X1996","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N623:N631)","v":0},{"$f":"SUM(O623:O631)","v":0},{"$f":"SUM(P623:P631)","v":0},{"$f":"SUM(Q623:Q631)","v":0},{"$f":"SUM(R623:R631)","v":0},{"$f":"SUM(S623:S631)","v":0},{"$f":"SUM(T623:T631)","v":-0.12985278143344711},{"$f":"SUM(U623:U631)","v":0},{"$f":"SUM(V623:V631)","v":0},{"$f":"SUM(W623:W631)","v":0},{"$f":"SUM(X623:X631)","v":0},{"$f":"SUM(Y623:Y631)","v":0},{"$f":"SUM(Z623:Z631)","v":0},{"$f":"SUM(AA623:AA631)","v":0},{"$f":"SUM(AB623:AB631)","v":0},{"$f":"SUM(AC623:AC631)","v":0},0,0,0,0,{"$f":"SUM(AH623:AH631)","v":0}]
[{"$f":"ROW()","v":633},"Depreciation"]
[{"$f":"ROW()","v":634},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N590<=0,N601+N612+N623<0),-(N601+N612+N623),IF(N590<=0,0,-MIN(((N601+N623)/N590)*((N601+N623)>0),(N601+N623))))","v":-3.1061349999999998E-2},-3.1061349999999998E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000005E-2,-3.1061350000000005E-2,-3.1061350000000005E-2,-3.1061350000000008E-2,-3.1061350000000008E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000008E-2,{"$f":"IF(AND(AD590<=0,AD601+AD612+AD623<0),-(AD601+AD612+AD623),IF(AD590<=0,0,-MIN(((AD601+AD623)/AD590)*((AD601+AD623)>0),(AD601+AD623))))","v":-3.1061350000000008E-2},-3.1061350000000005E-2,-3.1061350000000008E-2,-3.1061350000000008E-2,0]
[{"$f":"ROW()","v":635},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N591<=0,N602+N613+N624<0),-(N602+N613+N624),IF(N591<=0,0,-MIN(((N602+N624)/N591)*((N602+N624)>0),(N602+N624))))","v":-9.1733909999999995E-3},-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.1733909999999943E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.1733909999999943E-3,-9.1733909999999943E-3,-9.1733909999999943E-3,{"$f":"IF(AND(AD591<=0,AD602+AD613+AD624<0),-(AD602+AD613+AD624),IF(AD591<=0,0,-MIN(((AD602+AD624)/AD591)*((AD602+AD624)>0),(AD602+AD624))))","v":-9.1733909999999943E-3},-9.1733909999999943E-3,-9.1733909999999926E-3,-9.1733909999999926E-3,0]
[{"$f":"ROW()","v":636},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N592<=0,N603+N614+N625<0),-(N603+N614+N625),IF(N592<=0,0,-MIN(((N603+N625)/N592)*((N603+N625)>0),(N603+N625))))","v":-0.11136841866666666},-0.11136841866666668,-0.11136841866666668,-0.11136841866666669,-0.11136841866666668,-0.11136841866666669,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.11136841866666672,-0.11136841866666672,-0.11136841866666673,-0.11136841866666672,-0.11136841866666672,0,{"$f":"IF(AND(AD592<=0,AD603+AD614+AD625<0),-(AD603+AD614+AD625),IF(AD592<=0,0,-MIN(((AD603+AD625)/AD592)*((AD603+AD625)>0),(AD603+AD625))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":637},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N593<=0,N604+N615+N626<0),-(N604+N615+N626),IF(N593<=0,0,-MIN(((N604+N626)/N593)*((N604+N626)>0),(N604+N626))))","v":-4.5074215500000014E-2},-4.5074215500000014E-2,-4.5074215500000014E-2,-4.5074215500000014E-2,-4.5074215500000014E-2,-4.5074215500000014E-2,{"$f":"IF(AND(T593<=0,T604+T615+T626<0),-(T604+T615+T626),IF(T593<=0,0,-MIN(((T604+T626)/T593)*((T604+T626)>0),(T604+T626))))","v":-3.5799016826182362E-2},{"$f":"IF(AND(U593<=0,U604+U615+U626<0),-(U604+U615+U626),IF(U593<=0,0,-MIN(((U604+U626)/U593)*((U604+U626)>0),(U604+U626))))","v":-3.5799016826182362E-2},-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,{"$f":"IF(AND(AD593<=0,AD604+AD615+AD626<0),-(AD604+AD615+AD626),IF(AD593<=0,0,-MIN(((AD604+AD626)/AD593)*((AD604+AD626)>0),(AD604+AD626))))","v":-3.5799016826182362E-2},-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,0]
[{"$f":"ROW()","v":638},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N594<=0,N605+N616+N627<0),-(N605+N616+N627),IF(N594<=0,0,-MIN(((N605+N627)/N594)*((N605+N627)>0),(N605+N627))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":639},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N595<=0,N606+N617+N628<0),-(N606+N617+N628),IF(N595<=0,0,-MIN(((N606+N628)/N595)*((N606+N628)>0),(N606+N628))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":640},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N596<=0,N607+N618+N629<0),-(N607+N618+N629),IF(N596<=0,0,-MIN(((N607+N629)/N596)*((N607+N629)>0),(N607+N629))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N608<0,-N608,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD608<0,-AD608,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":642},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N598<=0,N609+N620+N631<0),-(N609+N620+N631),IF(N598<=0,0,-MIN(((N609+N631)/N598)*((N609+N631)>0),(N609+N631))))","v":0},0,0,0,0,0,{"$f":"IF(AND(T598<=0,T609+T620+T631<0),-(T609+T620+T631),IF(T598<=0,0,-MIN(((T609+T631)/T598)*((T609+T631)>0),(T609+T631))))","v":0},{"$f":"IF(AND(U598<=0,U609+U620+U631<0),-(U609+U620+U631),IF(U598<=0,0,-MIN(((U609+U631)/U598)*((U609+U631)>0),(U609+U631))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD598<=0,AD609+AD620+AD631<0),-(AD609+AD620+AD631),IF(AD598<=0,0,-MIN(((AD609+AD631)/AD598)*((AD609+AD631)>0),(AD609+AD631))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":643},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N634:N642)","v":-0.19667737516666667},{"$f":"SUM(O634:O642)","v":-0.1966773751666667},{"$f":"SUM(P634:P642)","v":-0.1966773751666667},{"$f":"SUM(Q634:Q642)","v":-0.1966773751666667},{"$f":"SUM(R634:R642)","v":-0.1966773751666667},{"$f":"SUM(S634:S642)","v":-0.1966773751666667},{"$f":"SUM(T634:T642)","v":-0.18740217649284907},{"$f":"SUM(U634:U642)","v":-0.18740217649284907},{"$f":"SUM(V634:V642)","v":-0.18740217649284907},{"$f":"SUM(W634:W642)","v":-0.18740217649284907},{"$f":"SUM(X634:X642)","v":-0.18740217649284907},{"$f":"SUM(Y634:Y642)","v":-0.18740217649284907},{"$f":"SUM(Z634:Z642)","v":-0.1874021764928491},{"$f":"SUM(AA634:AA642)","v":-0.18740217649284907},{"$f":"SUM(AB634:AB642)","v":-0.18740217649284907},{"$f":"SUM(AC634:AC642)","v":-7.6033757826182366E-2},-7.6033757826182366E-2,-7.6033757826182352E-2,-7.6033757826182366E-2,-7.6033757826182366E-2,{"$f":"SUM(AH634:AH642)","v":0}]
[{"$f":"ROW()","v":644},"Closing Value"]
[{"$f":"ROW()","v":645},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M601+M612+M623+M634","v":0.62122699999999997},0.59016564999999999,0.5591043,0.52804295000000001,0.49698160000000002,0.46592025000000004,0.43485890000000005,0.40379755000000006,0.37273620000000007,0.34167485000000009,0.3106135000000001,0.27955215000000011,0.24849080000000009,0.21742945000000008,0.18636810000000006,0.15530675000000005,0.12424540000000003,{"$f":"AD601+AD612+AD623+AD634","v":9.3184050000000018E-2},6.2122700000000017E-2,3.1061350000000008E-2,0,0]
[{"$f":"ROW()","v":646},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M602+M613+M624+M635","v":0.18346781999999998},0.17429442899999997,0.16512103799999997,0.15594764699999997,0.14677425599999996,0.13760086499999996,0.12842747399999996,0.11925408299999996,0.11008069199999995,0.10090730099999995,9.1733909999999946E-2,8.2560518999999957E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2,3.6693563999999977E-2,{"$f":"AD602+AD613+AD624+AD635","v":2.7520172999999981E-2},1.8346781999999985E-2,9.1733909999999926E-3,0,0]
[{"$f":"ROW()","v":647},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M603+M614+M625+M636","v":1.67052628},1.5591578613333335,1.4477894426666669,1.3364210240000003,1.2250526053333335,1.1136841866666669,1.0023157680000003,0.89094734933333364,0.77957893066666695,0.66821051200000026,0.55684209333333357,0.44547367466666687,0.33410525600000018,0.22273683733333344,0.11136841866666672,0,0,{"$f":"AD603+AD614+AD625+AD636","v":0},0,0,0,0]
[{"$f":"ROW()","v":648},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M604+M615+M626+M637","v":0.90148431000000029},0.85641009450000027,0.81133587900000026,0.76626166350000025,0.72118744800000023,0.67611323250000022,0.6310390170000002,0.4653872187403707,0.42958820191418834,0.39378918508800598,0.35799016826182362,0.32219115143564125,0.28639213460945889,0.25059311778327653,0.21479410095709417,0.17899508413091181,0.14319606730472945,{"$f":"AD604+AD615+AD626+AD637","v":0.10739705047854708},7.1598033652364723E-2,3.5799016826182362E-2,0,0]
[{"$f":"ROW()","v":649},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M605+M616+M627+M638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":650},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M606+M617+M628+M639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M607+M618+M629+M640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M608+M619+M630+M641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD608+AD619+AD630+AD641","v":0},0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M609+M620+M631+M642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD609+AD620+AD631+AD642","v":0},0,0,0,0]
[{"$f":"ROW()","v":654},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M645:M653)","v":3.37670541},3.1800280348333336,{"$f":"SUM(O645:O653)","v":2.9833506596666668},{"$f":"SUM(P645:P653)","v":2.7866732845000004},{"$f":"SUM(Q645:Q653)","v":2.5899959093333336},{"$f":"SUM(R645:R653)","v":2.3933185341666672},{"$f":"SUM(S645:S653)","v":2.1966411590000003},{"$f":"SUM(T645:T653)","v":1.8793862010737044},{"$f":"SUM(U645:U653)","v":1.6919840245808553},{"$f":"SUM(V645:V653)","v":1.5045818480880062},{"$f":"SUM(W645:W653)","v":1.3171796715951571},{"$f":"SUM(X645:X653)","v":1.1297774951023083},{"$f":"SUM(Y645:Y653)","v":0.94237531860945911},{"$f":"SUM(Z645:Z653)","v":0.75497314211660993},{"$f":"SUM(AA645:AA653)","v":0.56757096562376086},{"$f":"SUM(AB645:AB653)","v":0.38016878913091184},{"$f":"SUM(AC645:AC653)","v":0.30413503130472946},0.22810127347854708,0.15206751565236473,7.6033757826182366E-2,0,{"$f":"SUM(AH645:AH653)","v":0}]
[{"$f":"ROW()","v":655},"Over Depreciation"]
[{"$f":"ROW()","v":656},null,"Pipeline"]
[{"$f":"ROW()","v":657},null,"Compression"]
[{"$f":"ROW()","v":658},null,"Metering"]
[{"$f":"ROW()","v":659},null,"Other Depreciable"]
[{"$f":"ROW()","v":660},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":661},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":662},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":663},null,"Non-Depreciable"]
[{"$f":"ROW()","v":664},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":665},null,"Total"]
[{"$f":"ROW()","v":666}]
["2005 Capex"]
[{"$f":"ROW()","v":668},"Life"]
[{"$f":"ROW()","v":669},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,O669-1)","v":19},{"$f":"MAX(0,P669-1)","v":18},{"$f":"MAX(0,Q669-1)","v":17},{"$f":"MAX(0,R669-1)","v":16},{"$f":"MAX(0,S669-1)","v":15},{"$f":"MAX(0,T669-1)","v":14},{"$f":"MAX(0,U669-1)","v":13},{"$f":"MAX(0,V669-1)","v":12},{"$f":"MAX(0,W669-1)","v":11},{"$f":"MAX(0,X669-1)","v":10},{"$f":"MAX(0,Y669-1)","v":9},{"$f":"MAX(0,Z669-1)","v":8},{"$f":"MAX(0,AA669-1)","v":7},{"$f":"MAX(0,AB669-1)","v":6},{"$f":"MAX(0,AC669-1)","v":5},{"$f":"MAX(0,AD669-1)","v":4},{"$f":"MAX(0,AE669-1)","v":3},{"$f":"MAX(0,AF669-1)","v":2},{"$f":"MAX(0,AG669-1)","v":1}]
[{"$f":"ROW()","v":670},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AF670-1)","v":2},1]
[{"$f":"ROW()","v":671},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":672},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":673},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":675},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,O677-1)","v":4},{"$f":"MAX(0,P677-1)","v":3},{"$f":"MAX(0,Q677-1)","v":2},{"$f":"MAX(0,R677-1)","v":1},{"$f":"MAX(0,S677-1)","v":0},{"$f":"MAX(0,T677-1)","v":0},{"$f":"MAX(0,U677-1)","v":0},{"$f":"MAX(0,V677-1)","v":0},{"$f":"MAX(0,W677-1)","v":0},{"$f":"MAX(0,X677-1)","v":0},{"$f":"MAX(0,Y677-1)","v":0},{"$f":"MAX(0,Z677-1)","v":0},{"$f":"MAX(0,AA677-1)","v":0},{"$f":"MAX(0,AB677-1)","v":0},{"$f":"MAX(0,AC677-1)","v":0},{"$f":"MAX(0,AD677-1)","v":0},{"$f":"MAX(0,AE677-1)","v":0},{"$f":"MAX(0,AF677-1)","v":0},{"$f":"MAX(0,AG677-1)","v":0}]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"Opening Value"]
[{"$f":"ROW()","v":680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M724","v":0},7.4336034800000004,7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,5.5752026100000016,{"$f":"T724","v":5.2035224360000019},4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016,{"$f":"AC724","v":1.8584008700000014},1.4867206960000012,1.115040522000001,0.74336034800000061,0.37168017400000031]
[{"$f":"ROW()","v":681},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,41.216322779999999,39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,{"$f":"T725","v":28.851425945999999},26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834,10.304080695,8.2432645559999997,6.1824484169999998,4.1216322779999999,2.0608161389999999]
[{"$f":"ROW()","v":682},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,3.5204673699999995,3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,{"$f":"T727","v":2.4643271589999989},2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518,0.85525069145254318,0.68420055316203454,0.51315041487152591,0.34210027658101727,0.17105013829050864]
[{"$f":"ROW()","v":684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M728","v":0},{"$f":"N728","v":0},{"$f":"O728","v":0},{"$f":"P728","v":0},{"$f":"Q728","v":0},{"$f":"R728","v":0},{"$f":"S728","v":0},{"$f":"T728","v":0},{"$f":"U728","v":0},{"$f":"V728","v":0},{"$f":"W728","v":0},{"$f":"X728","v":0},{"$f":"Y728","v":0},{"$f":"Z728","v":0},{"$f":"AA728","v":0},{"$f":"AB728","v":0},{"$f":"AC728","v":0},{"$f":"AD728","v":0},{"$f":"AE728","v":0},{"$f":"AF728","v":0},{"$f":"AG728","v":0}]
[{"$f":"ROW()","v":685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC731","v":0},{"$f":"AD731","v":0},{"$f":"AE731","v":0},{"$f":"AF731","v":0},{"$f":"AG731","v":0}]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"M732","v":0},{"$f":"N732","v":0},{"$f":"O732","v":0},{"$f":"P732","v":0},{"$f":"Q732","v":0},{"$f":"R732","v":0},{"$f":"S732","v":0},{"$f":"T732","v":0},{"$f":"U732","v":0},{"$f":"V732","v":0},{"$f":"W732","v":0},{"$f":"X732","v":0},{"$f":"Y732","v":0},{"$f":"Z732","v":0},{"$f":"AA732","v":0},{"$f":"AB732","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N680:N688)","v":0},{"$f":"SUM(O680:O688)","v":52.17039363},{"$f":"SUM(P680:P688)","v":49.561873948500001},{"$f":"SUM(Q680:Q688)","v":46.953354267000002},{"$f":"SUM(R680:R688)","v":44.344834585500003},{"$f":"SUM(S680:S688)","v":41.736314904000004},{"$f":"SUM(T680:T688)","v":39.127795222499998},{"$f":"SUM(U680:U688)","v":36.519275540999999},{"$f":"SUM(V680:V688)","v":33.846103866776616},{"$f":"SUM(W680:W688)","v":31.242557415486107},{"$f":"SUM(X680:X688)","v":28.639010964195599},{"$f":"SUM(Y680:Y688)","v":26.035464512905087},{"$f":"SUM(Z680:Z688)","v":23.431918061614581},{"$f":"SUM(AA680:AA688)","v":20.828371610324069},{"$f":"SUM(AB680:AB688)","v":18.224825159033564},{"$f":"SUM(AC680:AC688)","v":15.621278707743054},13.017732256452543,10.414185805162035,7.8106393538715269,5.2070929025810173,{"$f":"SUM(AH680:AH688)","v":2.6035464512905087}]
[{"$f":"ROW()","v":690},"Capex"]
[{"$f":"ROW()","v":691},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$216","v":7.4336034800000004}]
[{"$f":"ROW()","v":692},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$217","v":41.216322779999999}]
[{"$f":"ROW()","v":693},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$218","v":0}]
[{"$f":"ROW()","v":694},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$219","v":3.5204673699999995}]
[{"$f":"ROW()","v":695},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$220","v":0}]
[{"$f":"ROW()","v":696},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$221","v":0}]
[{"$f":"ROW()","v":697},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$222","v":0}]
[{"$f":"ROW()","v":698},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$223","v":0}]
[{"$f":"ROW()","v":699},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$224","v":0}]
[{"$f":"ROW()","v":700},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N691:N699)","v":52.17039363}]
[{"$f":"ROW()","v":701},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":702},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2000","v":0},{"$f":"-Inputs!U2000","v":0},{"$f":"-Inputs!V2000","v":0},{"$f":"-Inputs!W2000","v":0},{"$f":"-Inputs!X2000","v":0}]
[{"$f":"ROW()","v":703},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2001","v":0},{"$f":"-Inputs!U2001","v":0},{"$f":"-Inputs!V2001","v":0},{"$f":"-Inputs!W2001","v":0},{"$f":"-Inputs!X2001","v":0}]
[{"$f":"ROW()","v":704},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2002","v":0},{"$f":"-Inputs!U2002","v":0},{"$f":"-Inputs!V2002","v":0},{"$f":"-Inputs!W2002","v":0},{"$f":"-Inputs!X2002","v":0}]
[{"$f":"ROW()","v":705},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2003","v":0},{"$f":"-Inputs!U2003","v":-6.962522293287772E-2},{"$f":"-Inputs!V2003","v":0},{"$f":"-Inputs!W2003","v":0},{"$f":"-Inputs!X2003","v":0}]
[{"$f":"ROW()","v":706},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2004","v":0},{"$f":"-Inputs!U2004","v":0},{"$f":"-Inputs!V2004","v":0},{"$f":"-Inputs!W2004","v":0},{"$f":"-Inputs!X2004","v":0}]
[{"$f":"ROW()","v":707},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2005","v":0},{"$f":"-Inputs!U2005","v":0},{"$f":"-Inputs!V2005","v":0},{"$f":"-Inputs!W2005","v":0},{"$f":"-Inputs!X2005","v":0}]
[{"$f":"ROW()","v":708},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2006","v":0},{"$f":"-Inputs!U2006","v":0},{"$f":"-Inputs!V2006","v":0},{"$f":"-Inputs!W2006","v":0},{"$f":"-Inputs!X2006","v":0}]
[{"$f":"ROW()","v":709},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2007","v":0},{"$f":"-Inputs!U2007","v":0},{"$f":"-Inputs!V2007","v":0},{"$f":"-Inputs!W2007","v":0},{"$f":"-Inputs!X2007","v":0}]
[{"$f":"ROW()","v":710},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":711},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O702:O710)","v":0},{"$f":"SUM(P702:P710)","v":0},{"$f":"SUM(Q702:Q710)","v":0},{"$f":"SUM(R702:R710)","v":0},{"$f":"SUM(S702:S710)","v":0},{"$f":"SUM(T702:T710)","v":0},{"$f":"SUM(U702:U710)","v":-6.962522293287772E-2},{"$f":"SUM(V702:V710)","v":0},{"$f":"SUM(W702:W710)","v":0},{"$f":"SUM(X702:X710)","v":0},{"$f":"SUM(Y702:Y710)","v":0},{"$f":"SUM(Z702:Z710)","v":0},{"$f":"SUM(AA702:AA710)","v":0},{"$f":"SUM(AB702:AB710)","v":0},{"$f":"SUM(AC702:AC710)","v":0},0,0,0,0,{"$f":"SUM(AH702:AH710)","v":0}]
[{"$f":"ROW()","v":712},"Depreciation"]
[{"$f":"ROW()","v":713},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O669<=0,O680+O691+O702<0),-(O680+O691+O702),IF(O669<=0,0,-MIN(((O680+O702)/O669)*((O680+O702)>0),(O680+O702))))","v":-0.37168017400000003},-0.37168017400000003,-0.37168017400000003,-0.37168017400000009,-0.37168017400000009,-0.37168017400000009,-0.37168017400000014,-0.37168017400000014,-0.3716801740000002,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,{"$f":"IF(AND(AD669<=0,AD680+AD691+AD702<0),-(AD680+AD691+AD702),IF(AD669<=0,0,-MIN(((AD680+AD702)/AD669)*((AD680+AD702)>0),(AD680+AD702))))","v":-0.37168017400000031},-0.37168017400000031,-0.37168017400000036,-0.37168017400000031,-0.37168017400000031]
[{"$f":"ROW()","v":714},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O670<=0,O681+O692+O703<0),-(O681+O692+O703),IF(O670<=0,0,-MIN(((O681+O703)/O670)*((O681+O703)>0),(O681+O703))))","v":-2.0608161389999999},-2.0608161389999999,-2.0608161390000004,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,{"$f":"IF(AND(AD670<=0,AD681+AD692+AD703<0),-(AD681+AD692+AD703),IF(AD670<=0,0,-MIN(((AD681+AD703)/AD670)*((AD681+AD703)>0),(AD681+AD703))))","v":-2.0608161389999999},-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999]
[{"$f":"ROW()","v":715},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O671<=0,O682+O693+O704<0),-(O682+O693+O704),IF(O671<=0,0,-MIN(((O682+O704)/O671)*((O682+O704)>0),(O682+O704))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD671<=0,AD682+AD693+AD704<0),-(AD682+AD693+AD704),IF(AD671<=0,0,-MIN(((AD682+AD704)/AD671)*((AD682+AD704)>0),(AD682+AD704))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":716},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O672<=0,O683+O694+O705<0),-(O683+O694+O705),IF(O672<=0,0,-MIN(((O683+O705)/O672)*((O683+O705)>0),(O683+O705))))","v":-0.17602336849999997},-0.17602336849999997,-0.17602336849999997,-0.17602336849999994,-0.17602336849999994,{"$f":"IF(AND(T672<=0,T683+T694+T705<0),-(T683+T694+T705),IF(T672<=0,0,-MIN(((T683+T705)/T672)*((T683+T705)>0),(T683+T705))))","v":-0.17602336849999994},{"$f":"IF(AND(U672<=0,U683+U694+U705<0),-(U683+U694+U705),IF(U672<=0,0,-MIN(((U683+U705)/U672)*((U683+U705)>0),(U683+U705))))","v":-0.17105013829050866},-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050864,-0.17105013829050864,-0.17105013829050866,-0.17105013829050864,{"$f":"IF(AND(AD672<=0,AD683+AD694+AD705<0),-(AD683+AD694+AD705),IF(AD672<=0,0,-MIN(((AD683+AD705)/AD672)*((AD683+AD705)>0),(AD683+AD705))))","v":-0.17105013829050864},-0.17105013829050864,-0.17105013829050864,-0.17105013829050864,-0.17105013829050864]
[{"$f":"ROW()","v":717},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O673<=0,O684+O695+O706<0),-(O684+O695+O706),IF(O673<=0,0,-MIN(((O684+O706)/O673)*((O684+O706)>0),(O684+O706))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O674<=0,O685+O696+O707<0),-(O685+O696+O707),IF(O674<=0,0,-MIN(((O685+O707)/O674)*((O685+O707)>0),(O685+O707))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O675<=0,O686+O697+O708<0),-(O686+O697+O708),IF(O675<=0,0,-MIN(((O686+O708)/O675)*((O686+O708)>0),(O686+O708))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N687<0,-N687,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD687<0,-AD687,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":721},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O677<=0,O688+O699+O710<0),-(O688+O699+O710),IF(O677<=0,0,-MIN(((O688+O710)/O677)*((O688+O710)>0),(O688+O710))))","v":0},0,0,0,0,{"$f":"IF(AND(T677<=0,T688+T699+T710<0),-(T688+T699+T710),IF(T677<=0,0,-MIN(((T688+T710)/T677)*((T688+T710)>0),(T688+T710))))","v":0},{"$f":"IF(AND(U677<=0,U688+U699+U710<0),-(U688+U699+U710),IF(U677<=0,0,-MIN(((U688+U710)/U677)*((U688+U710)>0),(U688+U710))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD677<=0,AD688+AD699+AD710<0),-(AD688+AD699+AD710),IF(AD677<=0,0,-MIN(((AD688+AD710)/AD677)*((AD688+AD710)>0),(AD688+AD710))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O713:O721)","v":-2.6085196815000002},{"$f":"SUM(P713:P721)","v":-2.6085196815000002},{"$f":"SUM(Q713:Q721)","v":-2.6085196815000007},{"$f":"SUM(R713:R721)","v":-2.6085196815000002},{"$f":"SUM(S713:S721)","v":-2.6085196815000002},{"$f":"SUM(T713:T721)","v":-2.6085196815000002},{"$f":"SUM(U713:U721)","v":-2.6035464512905087},{"$f":"SUM(V713:V721)","v":-2.6035464512905087},{"$f":"SUM(W713:W721)","v":-2.6035464512905087},{"$f":"SUM(X713:X721)","v":-2.6035464512905087},{"$f":"SUM(Y713:Y721)","v":-2.6035464512905087},{"$f":"SUM(Z713:Z721)","v":-2.6035464512905087},{"$f":"SUM(AA713:AA721)","v":-2.6035464512905087},{"$f":"SUM(AB713:AB721)","v":-2.6035464512905087},{"$f":"SUM(AC713:AC721)","v":-2.6035464512905087},-2.6035464512905087,-2.6035464512905087,-2.6035464512905087,-2.6035464512905087,{"$f":"SUM(AH713:AH721)","v":-2.6035464512905087}]
[{"$f":"ROW()","v":723},"Closing Value"]
[{"$f":"ROW()","v":724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N680+N691+N702+N713","v":7.4336034800000004},7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,5.5752026100000016,5.2035224360000019,4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016,1.8584008700000014,{"$f":"AD680+AD691+AD702+AD713","v":1.4867206960000012},1.115040522000001,0.74336034800000061,0.37168017400000031,0]
[{"$f":"ROW()","v":725},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N681+N692+N703+N714","v":41.216322779999999},39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,28.851425945999999,26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834,10.304080695,{"$f":"AD681+AD692+AD703+AD714","v":8.2432645559999997},6.1824484169999998,4.1216322779999999,2.0608161389999999,0]
[{"$f":"ROW()","v":726},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N682+N693+N704+N715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD682+AD693+AD704+AD715","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N683+N694+N705+N716","v":3.5204673699999995},3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,2.4643271589999989,2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518,0.85525069145254318,{"$f":"AD683+AD694+AD705+AD716","v":0.68420055316203454},0.51315041487152591,0.34210027658101727,0.17105013829050864,0]
[{"$f":"ROW()","v":728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N684+N695+N706+N717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N685+N696+N707+N718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N686+N697+N708+N719","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":731},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N687+N698+N709+N720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD687+AD698+AD709+AD720","v":0},0,0,0,0]
[{"$f":"ROW()","v":732},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N688+N699+N710+N721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD688+AD699+AD710+AD721","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N724:N732)","v":52.17039363},49.561873948500001,{"$f":"SUM(P724:P732)","v":46.953354267000002},{"$f":"SUM(Q724:Q732)","v":44.344834585500003},{"$f":"SUM(R724:R732)","v":41.736314904000004},{"$f":"SUM(S724:S732)","v":39.127795222499998},{"$f":"SUM(T724:T732)","v":36.519275540999999},{"$f":"SUM(U724:U732)","v":33.846103866776616},{"$f":"SUM(V724:V732)","v":31.242557415486107},{"$f":"SUM(W724:W732)","v":28.639010964195599},{"$f":"SUM(X724:X732)","v":26.035464512905087},{"$f":"SUM(Y724:Y732)","v":23.431918061614581},{"$f":"SUM(Z724:Z732)","v":20.828371610324069},{"$f":"SUM(AA724:AA732)","v":18.224825159033564},{"$f":"SUM(AB724:AB732)","v":15.621278707743054},{"$f":"SUM(AC724:AC732)","v":13.017732256452543},10.414185805162035,7.8106393538715269,5.2070929025810173,2.6035464512905087,{"$f":"SUM(AH724:AH732)","v":0}]
[{"$f":"ROW()","v":734},"Over Depreciation"]
[{"$f":"ROW()","v":735},null,"Pipeline"]
[{"$f":"ROW()","v":736},null,"Compression"]
[{"$f":"ROW()","v":737},null,"Metering"]
[{"$f":"ROW()","v":738},null,"Other Depreciable"]
[{"$f":"ROW()","v":739},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":740},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":741},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":742},null,"Non-Depreciable"]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":744},null,"Total"]
[{"$f":"ROW()","v":745}]
["2006 Capex"]
[{"$f":"ROW()","v":747},"Life"]
[{"$f":"ROW()","v":748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,P748-1)","v":19},{"$f":"MAX(0,Q748-1)","v":18},{"$f":"MAX(0,R748-1)","v":17},{"$f":"MAX(0,S748-1)","v":16},{"$f":"MAX(0,T748-1)","v":15},{"$f":"MAX(0,U748-1)","v":14},{"$f":"MAX(0,V748-1)","v":13},{"$f":"MAX(0,W748-1)","v":12},{"$f":"MAX(0,X748-1)","v":11},{"$f":"MAX(0,Y748-1)","v":10},{"$f":"MAX(0,Z748-1)","v":9},{"$f":"MAX(0,AA748-1)","v":8},{"$f":"MAX(0,AB748-1)","v":7},{"$f":"MAX(0,AC748-1)","v":6},{"$f":"MAX(0,AD748-1)","v":5},{"$f":"MAX(0,AE748-1)","v":4},{"$f":"MAX(0,AF748-1)","v":3},{"$f":"MAX(0,AG748-1)","v":2}]
[{"$f":"ROW()","v":749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AG749-1)","v":2}]
[{"$f":"ROW()","v":750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Non-Depreciable"]
[{"$f":"ROW()","v":756},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,P756-1)","v":4},{"$f":"MAX(0,Q756-1)","v":3},{"$f":"MAX(0,R756-1)","v":2},{"$f":"MAX(0,S756-1)","v":1},{"$f":"MAX(0,T756-1)","v":0},{"$f":"MAX(0,U756-1)","v":0},{"$f":"MAX(0,V756-1)","v":0},{"$f":"MAX(0,W756-1)","v":0},{"$f":"MAX(0,X756-1)","v":0},{"$f":"MAX(0,Y756-1)","v":0},{"$f":"MAX(0,Z756-1)","v":0},{"$f":"MAX(0,AA756-1)","v":0},{"$f":"MAX(0,AB756-1)","v":0},{"$f":"MAX(0,AC756-1)","v":0},{"$f":"MAX(0,AD756-1)","v":0},{"$f":"MAX(0,AE756-1)","v":0},{"$f":"MAX(0,AF756-1)","v":0},{"$f":"MAX(0,AG756-1)","v":0}]
[{"$f":"ROW()","v":757}]
[{"$f":"ROW()","v":758},"Opening Value"]
[{"$f":"ROW()","v":759},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N803","v":0},229.88054288999996,218.38651574549996,206.89248860099997,195.39846145649997,183.90443431199998,{"$f":"T803","v":172.41040716749998},160.91638002299999,149.42235287849999,137.928325734,126.4342985895,114.94027144500001,103.44624430050001,91.952217156000017,80.458190011500022,{"$f":"AC803","v":68.964162867000013},57.470135722500011,45.976108578000009,34.482081433500007,22.988054289000004]
[{"$f":"ROW()","v":760},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,153.70189397999997,146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,{"$f":"T804","v":115.20537879524517},107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742,46.082151518098065,38.401792931748389,30.721434345398713,23.041075759049036,15.360717172699356]
[{"$f":"ROW()","v":761},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.78549806000000011,0.74622315700000008,0.70694825400000005,0.66767335100000003,0.628398448,{"$f":"T806","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N807","v":0},{"$f":"O807","v":0},{"$f":"P807","v":0},{"$f":"Q807","v":0},{"$f":"R807","v":0},{"$f":"S807","v":0},{"$f":"T807","v":0},{"$f":"U807","v":0},{"$f":"V807","v":0},{"$f":"W807","v":0},{"$f":"X807","v":0},{"$f":"Y807","v":0},{"$f":"Z807","v":0},{"$f":"AA807","v":0},{"$f":"AB807","v":0},{"$f":"AC807","v":0},{"$f":"AD807","v":0},{"$f":"AE807","v":0},{"$f":"AF807","v":0},{"$f":"AG807","v":0}]
[{"$f":"ROW()","v":764},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N810","v":0},-0.11984469,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC810","v":0},{"$f":"AD810","v":0},{"$f":"AE810","v":0},{"$f":"AF810","v":0},{"$f":"AG810","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N811","v":0},{"$f":"O811","v":0},{"$f":"P811","v":0},{"$f":"Q811","v":0},{"$f":"R811","v":0},{"$f":"S811","v":0},{"$f":"T811","v":0},{"$f":"U811","v":0},{"$f":"V811","v":0},{"$f":"W811","v":0},{"$f":"X811","v":0},{"$f":"Y811","v":0},{"$f":"Z811","v":0},{"$f":"AA811","v":0},{"$f":"AB811","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O759:O767)","v":0},{"$f":"SUM(P759:P767)","v":384.24809023999995},{"$f":"SUM(Q759:Q767)","v":365.14953818349994},{"$f":"SUM(R759:R767)","v":345.93114143699995},{"$f":"SUM(S759:S767)","v":326.71274469049996},{"$f":"SUM(T759:T767)","v":307.49434794399997},{"$f":"SUM(U759:U767)","v":287.61578596274512},{"$f":"SUM(V759:V767)","v":268.4414002318955},{"$f":"SUM(W759:W767)","v":249.26701450104579},{"$f":"SUM(X759:X767)","v":230.09262877019611},{"$f":"SUM(Y759:Y767)","v":210.91824303934644},{"$f":"SUM(Z759:Z767)","v":191.74385730849679},{"$f":"SUM(AA759:AA767)","v":172.56947157764711},{"$f":"SUM(AB759:AB767)","v":153.39508584679743},{"$f":"SUM(AC759:AC767)","v":134.22070011594775},115.04631438509807,95.871928654248393,76.697542923398714,57.523157192549043,{"$f":"SUM(AH759:AH767)","v":38.348771461699357}]
[{"$f":"ROW()","v":769},"Capex"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$216","v":229.88054288999996}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$217","v":153.70189397999997}]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$218","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$219","v":0.78549806000000011}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$220","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$221","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$222","v":0}]
[{"$f":"ROW()","v":777},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$223","v":-0.11984469}]
[{"$f":"ROW()","v":778},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$224","v":0}]
[{"$f":"ROW()","v":779},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O778)","v":384.24809023999995}]
[{"$f":"ROW()","v":780},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":781},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2011","v":0},{"$f":"-Inputs!U2011","v":0},{"$f":"-Inputs!V2011","v":0},{"$f":"-Inputs!W2011","v":0},{"$f":"-Inputs!X2011","v":0}]
[{"$f":"ROW()","v":782},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2012","v":-7.5777802405144687E-2},{"$f":"-Inputs!U2012","v":0},{"$f":"-Inputs!V2012","v":0},{"$f":"-Inputs!W2012","v":0},{"$f":"-Inputs!X2012","v":0}]
[{"$f":"ROW()","v":783},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2013","v":0},{"$f":"-Inputs!U2013","v":0},{"$f":"-Inputs!V2013","v":0},{"$f":"-Inputs!W2013","v":0},{"$f":"-Inputs!X2013","v":0}]
[{"$f":"ROW()","v":784},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2014","v":-1.7224280273517685},{"$f":"-Inputs!U2014","v":-8.2310670535282807E-2},{"$f":"-Inputs!V2014","v":-0.33972584495661945},{"$f":"-Inputs!W2014","v":-0.20779838672541562},{"$f":"-Inputs!X2014","v":0}]
[{"$f":"ROW()","v":785},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2015","v":0},{"$f":"-Inputs!U2015","v":0},{"$f":"-Inputs!V2015","v":0},{"$f":"-Inputs!W2015","v":0},{"$f":"-Inputs!X2015","v":0}]
[{"$f":"ROW()","v":786},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2016","v":0},{"$f":"-Inputs!U2016","v":0},{"$f":"-Inputs!V2016","v":0},{"$f":"-Inputs!W2016","v":0},{"$f":"-Inputs!X2016","v":0}]
[{"$f":"ROW()","v":787},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2017","v":0},{"$f":"-Inputs!U2017","v":0},{"$f":"-Inputs!V2017","v":0},{"$f":"-Inputs!W2017","v":0},{"$f":"-Inputs!X2017","v":0}]
[{"$f":"ROW()","v":788},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2018","v":0},{"$f":"-Inputs!U2018","v":0},{"$f":"-Inputs!V2018","v":0},{"$f":"-Inputs!W2018","v":0},{"$f":"-Inputs!X2018","v":0}]
[{"$f":"ROW()","v":789},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":790},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P781:P789)","v":0},{"$f":"SUM(Q781:Q789)","v":0},{"$f":"SUM(R781:R789)","v":0},{"$f":"SUM(S781:S789)","v":0},{"$f":"SUM(T781:T789)","v":-1.7982058297569132},{"$f":"SUM(U781:U789)","v":-8.2310670535282807E-2},{"$f":"SUM(V781:V789)","v":-0.33972584495661945},{"$f":"SUM(W781:W789)","v":-0.20779838672541562},{"$f":"SUM(X781:X789)","v":0},{"$f":"SUM(Y781:Y789)","v":0},{"$f":"SUM(Z781:Z789)","v":0},{"$f":"SUM(AA781:AA789)","v":0},{"$f":"SUM(AB781:AB789)","v":0},{"$f":"SUM(AC781:AC789)","v":0},0,0,0,0,{"$f":"SUM(AH781:AH789)","v":0}]
[{"$f":"ROW()","v":791},"Depreciation"]
[{"$f":"ROW()","v":792},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P748<=0,P759+P770+P781<0),-(P759+P770+P781),IF(P748<=0,0,-MIN(((P759+P781)/P748)*((P759+P781)>0),(P759+P781))))","v":-11.494027144499999},-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.4940271445,-11.4940271445,-11.4940271445,-11.494027144500002,-11.494027144500002,-11.494027144500004,{"$f":"IF(AND(AD748<=0,AD759+AD770+AD781<0),-(AD759+AD770+AD781),IF(AD748<=0,0,-MIN(((AD759+AD781)/AD748)*((AD759+AD781)>0),(AD759+AD781))))","v":-11.494027144500002},-11.494027144500002,-11.494027144500002,-11.494027144500002,-11.494027144500002]
[{"$f":"ROW()","v":793},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P749<=0,P760+P771+P782<0),-(P760+P771+P782),IF(P749<=0,0,-MIN(((P760+P782)/P749)*((P760+P782)>0),(P760+P782))))","v":-7.6850946989999986},-7.6850946989999986,-7.6850946989999995,-7.6850946989999995,-7.6803585863496782,-7.6803585863496782,-7.6803585863496773,-7.6803585863496773,-7.6803585863496764,-7.6803585863496755,-7.6803585863496764,-7.6803585863496773,-7.6803585863496773,-7.6803585863496773,{"$f":"IF(AND(AD749<=0,AD760+AD771+AD782<0),-(AD760+AD771+AD782),IF(AD749<=0,0,-MIN(((AD760+AD782)/AD749)*((AD760+AD782)>0),(AD760+AD782))))","v":-7.6803585863496773},-7.6803585863496782,-7.6803585863496782,-7.6803585863496791,-7.6803585863496782]
[{"$f":"ROW()","v":794},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P750<=0,P761+P772+P783<0),-(P761+P772+P783),IF(P750<=0,0,-MIN(((P761+P783)/P750)*((P761+P783)>0),(P761+P783))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD750<=0,AD761+AD772+AD783<0),-(AD761+AD772+AD783),IF(AD750<=0,0,-MIN(((AD761+AD783)/AD750)*((AD761+AD783)>0),(AD761+AD783))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":795},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P751<=0,P762+P773+P784<0),-(P762+P773+P784),IF(P751<=0,0,-MIN(((P762+P784)/P751)*((P762+P784)>0),(P762+P784))))","v":-3.9274903000000007E-2},-3.9274903000000007E-2,-3.9274903E-2,-3.9274903E-2,{"$f":"IF(AND(T751<=0,T762+T773+T784<0),-(T762+T773+T784),IF(T751<=0,0,-MIN(((T762+T784)/T751)*((T762+T784)>0),(T762+T784))))","v":1.0940295793517685},{"$f":"IF(AND(U751<=0,U762+U773+U784<0),-(U762+U773+U784),IF(U751<=0,0,-MIN(((U762+U784)/U751)*((U762+U784)>0),(U762+U784))))","v":8.2310670535282807E-2},0.33972584495661945,0.20779838672541562,0,0,0,0,0,0,{"$f":"IF(AND(AD751<=0,AD762+AD773+AD784<0),-(AD762+AD773+AD784),IF(AD751<=0,0,-MIN(((AD762+AD784)/AD751)*((AD762+AD784)>0),(AD762+AD784))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":796},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P752<=0,P763+P774+P785<0),-(P763+P774+P785),IF(P752<=0,0,-MIN(((P763+P785)/P752)*((P763+P785)>0),(P763+P785))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P753<=0,P764+P775+P786<0),-(P764+P775+P786),IF(P753<=0,0,-MIN(((P764+P786)/P753)*((P764+P786)>0),(P764+P786))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P754<=0,P765+P776+P787<0),-(P765+P776+P787),IF(P754<=0,0,-MIN(((P765+P787)/P754)*((P765+P787)>0),(P765+P787))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":799},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P766<0,-P766,0)","v":0.11984469},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD766<0,-AD766,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":800},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P756<=0,P767+P778+P789<0),-(P767+P778+P789),IF(P756<=0,0,-MIN(((P767+P789)/P756)*((P767+P789)>0),(P767+P789))))","v":0},0,0,0,{"$f":"IF(AND(T756<=0,T767+T778+T789<0),-(T767+T778+T789),IF(T756<=0,0,-MIN(((T767+T789)/T756)*((T767+T789)>0),(T767+T789))))","v":0},{"$f":"IF(AND(U756<=0,U767+U778+U789<0),-(U767+U778+U789),IF(U756<=0,0,-MIN(((U767+U789)/U756)*((U767+U789)>0),(U767+U789))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD756<=0,AD767+AD778+AD789<0),-(AD767+AD778+AD789),IF(AD756<=0,0,-MIN(((AD767+AD789)/AD756)*((AD767+AD789)>0),(AD767+AD789))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":801},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P792:P800)","v":-19.098552056499997},{"$f":"SUM(Q792:Q800)","v":-19.218396746499998},{"$f":"SUM(R792:R800)","v":-19.218396746499998},{"$f":"SUM(S792:S800)","v":-19.218396746499998},{"$f":"SUM(T792:T800)","v":-18.080356151497909},{"$f":"SUM(U792:U800)","v":-19.092075060314396},{"$f":"SUM(V792:V800)","v":-18.834659885893057},{"$f":"SUM(W792:W800)","v":-18.96658734412426},{"$f":"SUM(X792:X800)","v":-19.174385730849679},{"$f":"SUM(Y792:Y800)","v":-19.174385730849675},{"$f":"SUM(Z792:Z800)","v":-19.174385730849679},{"$f":"SUM(AA792:AA800)","v":-19.174385730849679},{"$f":"SUM(AB792:AB800)","v":-19.174385730849679},{"$f":"SUM(AC792:AC800)","v":-19.174385730849682},-19.174385730849679,-19.174385730849679,-19.174385730849679,-19.174385730849682,{"$f":"SUM(AH792:AH800)","v":-19.174385730849679}]
[{"$f":"ROW()","v":802},"Closing Value"]
[{"$f":"ROW()","v":803},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O759+O770+O781+O792","v":229.88054288999996},218.38651574549996,206.89248860099997,195.39846145649997,183.90443431199998,172.41040716749998,160.91638002299999,149.42235287849999,137.928325734,126.4342985895,114.94027144500001,103.44624430050001,91.952217156000017,80.458190011500022,68.964162867000013,{"$f":"AD759+AD770+AD781+AD792","v":57.470135722500011},45.976108578000009,34.482081433500007,22.988054289000004,11.494027144500002]
[{"$f":"ROW()","v":804},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O760+O771+O782+O793","v":153.70189397999997},146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,115.20537879524517,107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742,46.082151518098065,{"$f":"AD760+AD771+AD782+AD793","v":38.401792931748389},30.721434345398713,23.041075759049036,15.360717172699356,7.6803585863496782]
[{"$f":"ROW()","v":805},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O761+O772+O783+O794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD761+AD772+AD783+AD794","v":0},0,0,0,0]
[{"$f":"ROW()","v":806},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O762+O773+O784+O795","v":0.78549806000000011},0.74622315700000008,0.70694825400000005,0.66767335100000003,0.628398448,0,0,0,0,0,0,0,0,0,0,{"$f":"AD762+AD773+AD784+AD795","v":0},0,0,0,0]
[{"$f":"ROW()","v":807},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O763+O774+O785+O796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O764+O775+O786+O797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":809},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O765+O776+O787+O798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O766+O777+O788+O799","v":-0.11984469},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD766+AD777+AD788+AD799","v":0},0,0,0,0]
[{"$f":"ROW()","v":811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O767+O778+O789+O800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD767+AD778+AD789+AD800","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O803:O811)","v":384.24809023999995},{"$f":"SUM(P803:P811)","v":365.14953818349994},{"$f":"SUM(Q803:Q811)","v":345.93114143699995},{"$f":"SUM(R803:R811)","v":326.71274469049996},{"$f":"SUM(S803:S811)","v":307.49434794399997},{"$f":"SUM(T803:T811)","v":287.61578596274512},{"$f":"SUM(U803:U811)","v":268.4414002318955},{"$f":"SUM(V803:V811)","v":249.26701450104579},{"$f":"SUM(W803:W811)","v":230.09262877019611},{"$f":"SUM(X803:X811)","v":210.91824303934644},{"$f":"SUM(Y803:Y811)","v":191.74385730849679},{"$f":"SUM(Z803:Z811)","v":172.56947157764711},{"$f":"SUM(AA803:AA811)","v":153.39508584679743},{"$f":"SUM(AB803:AB811)","v":134.22070011594775},{"$f":"SUM(AC803:AC811)","v":115.04631438509807},95.871928654248393,76.697542923398714,57.523157192549043,38.348771461699357,{"$f":"SUM(AH803:AH811)","v":19.174385730849679}]
[{"$f":"ROW()","v":813},"Over Depreciation"]
[{"$f":"ROW()","v":814},null,"Pipeline"]
[{"$f":"ROW()","v":815},null,"Compression"]
[{"$f":"ROW()","v":816},null,"Metering"]
[{"$f":"ROW()","v":817},null,"Other Depreciable"]
[{"$f":"ROW()","v":818},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":819},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":820},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":821},null,"Non-Depreciable"]
[{"$f":"ROW()","v":822},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":823},null,"Total"]
[{"$f":"ROW()","v":824}]
["2007 Capex"]
[{"$f":"ROW()","v":826},"Life"]
[{"$f":"ROW()","v":827},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,Q827-1)","v":19},{"$f":"MAX(0,R827-1)","v":18},{"$f":"MAX(0,S827-1)","v":17},{"$f":"MAX(0,T827-1)","v":16},{"$f":"MAX(0,U827-1)","v":15},{"$f":"MAX(0,V827-1)","v":14},{"$f":"MAX(0,W827-1)","v":13},{"$f":"MAX(0,X827-1)","v":12},{"$f":"MAX(0,Y827-1)","v":11},{"$f":"MAX(0,Z827-1)","v":10},{"$f":"MAX(0,AA827-1)","v":9},{"$f":"MAX(0,AB827-1)","v":8},{"$f":"MAX(0,AC827-1)","v":7},{"$f":"MAX(0,AD827-1)","v":6},{"$f":"MAX(0,AE827-1)","v":5},{"$f":"MAX(0,AF827-1)","v":4},{"$f":"MAX(0,AG827-1)","v":3}]
[{"$f":"ROW()","v":828},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":829},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":830},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":831},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":833},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":835},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,Q835-1)","v":4},{"$f":"MAX(0,R835-1)","v":3},{"$f":"MAX(0,S835-1)","v":2},{"$f":"MAX(0,T835-1)","v":1},{"$f":"MAX(0,U835-1)","v":0},{"$f":"MAX(0,V835-1)","v":0},{"$f":"MAX(0,W835-1)","v":0},{"$f":"MAX(0,X835-1)","v":0},{"$f":"MAX(0,Y835-1)","v":0},{"$f":"MAX(0,Z835-1)","v":0},{"$f":"MAX(0,AA835-1)","v":0},{"$f":"MAX(0,AB835-1)","v":0},{"$f":"MAX(0,AC835-1)","v":0},{"$f":"MAX(0,AD835-1)","v":0},{"$f":"MAX(0,AE835-1)","v":0},{"$f":"MAX(0,AF835-1)","v":0},{"$f":"MAX(0,AG835-1)","v":0}]
[{"$f":"ROW()","v":836}]
[{"$f":"ROW()","v":837},"Opening Value"]
[{"$f":"ROW()","v":838},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O882","v":0},1.1463871999999999,1.08906784,1.0317484800000001,0.97442912000000004,{"$f":"T882","v":0.91710976},0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983,{"$f":"AC882","v":0.40123551999999985},0.34391615999999986,0.28659679999999987,0.22927743999999989,0.1719580799999999]
[{"$f":"ROW()","v":839},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.13571847999999997,0.12893255599999998,0.12214663199999998,0.11536070799999998,{"$f":"T883","v":0.10857478399999998},0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2,4.7501467999999991E-2,4.0715543999999992E-2,3.3929619999999994E-2,2.7143695999999995E-2,2.0357771999999996E-2]
[{"$f":"ROW()","v":840},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":841},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.1494877400000001,2.0420133530000002,1.9345389660000003,1.8270645790000002,{"$f":"T885","v":1.7011088742353679},1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282,0.56681555626652491,0.48584190537130706,0.40486825447608921,0.32389460358087135,0.2429209526856535]
[{"$f":"ROW()","v":842},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O886","v":0},{"$f":"P886","v":0},{"$f":"Q886","v":0},{"$f":"R886","v":0},{"$f":"S886","v":0},{"$f":"T886","v":0},{"$f":"U886","v":0},{"$f":"V886","v":0},{"$f":"W886","v":0},{"$f":"X886","v":0},{"$f":"Y886","v":0},{"$f":"Z886","v":0},{"$f":"AA886","v":0},{"$f":"AB886","v":0},{"$f":"AC886","v":0},{"$f":"AD886","v":0},{"$f":"AE886","v":0},{"$f":"AF886","v":0},{"$f":"AG886","v":0}]
[{"$f":"ROW()","v":843},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":844},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O889","v":0},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,{"$f":"AC889","v":1.7943513999999998},{"$f":"AD889","v":1.7943513999999998},{"$f":"AE889","v":1.7943513999999998},{"$f":"AF889","v":1.7943513999999998},{"$f":"AG889","v":1.7943513999999998}]
[{"$f":"ROW()","v":846},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O890","v":0},{"$f":"P890","v":0},{"$f":"Q890","v":0},{"$f":"R890","v":0},{"$f":"S890","v":0},{"$f":"T890","v":0},{"$f":"U890","v":0},{"$f":"V890","v":0},{"$f":"W890","v":0},{"$f":"X890","v":0},{"$f":"Y890","v":0},{"$f":"Z890","v":0},{"$f":"AA890","v":0},{"$f":"AB890","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P838:P846)","v":0},{"$f":"SUM(Q838:Q846)","v":5.2259448199999996},{"$f":"SUM(R838:R846)","v":5.0543651489999997},{"$f":"SUM(S838:S846)","v":4.8827854780000006},{"$f":"SUM(T838:T846)","v":4.7112058069999998},{"$f":"SUM(U838:U846)","v":4.521144818235368},{"$f":"SUM(V838:V846)","v":4.3026923244965145},{"$f":"SUM(W838:W846)","v":3.9495721683828844},{"$f":"SUM(X838:X846)","v":3.7358283262754242},{"$f":"SUM(Y838:Y846)","v":3.5352986187426136},{"$f":"SUM(Z838:Z846)","v":3.3902196838473957},{"$f":"SUM(AA838:AA846)","v":3.2451407489521777},{"$f":"SUM(AB838:AB846)","v":3.1000618140569602},{"$f":"SUM(AC838:AC846)","v":2.9549828791617427},2.8099039442665248,2.6648250093713068,2.5197460744760889,2.3746671395808709,{"$f":"SUM(AH838:AH846)","v":2.229588204685653}]
[{"$f":"ROW()","v":848},"Capex"]
[{"$f":"ROW()","v":849},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$216","v":1.1463871999999999}]
[{"$f":"ROW()","v":850},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$217","v":0.13571847999999997}]
[{"$f":"ROW()","v":851},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$218","v":0}]
[{"$f":"ROW()","v":852},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$219","v":2.1494877400000001}]
[{"$f":"ROW()","v":853},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$220","v":0}]
[{"$f":"ROW()","v":854},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$221","v":0}]
[{"$f":"ROW()","v":855},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$222","v":0}]
[{"$f":"ROW()","v":856},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$223","v":1.7943513999999998}]
[{"$f":"ROW()","v":857},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$224","v":0}]
[{"$f":"ROW()","v":858},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P849:P857)","v":5.2259448199999996}]
[{"$f":"ROW()","v":859},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":860},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2022","v":0},{"$f":"-Inputs!U2022","v":0},{"$f":"-Inputs!V2022","v":0},{"$f":"-Inputs!W2022","v":0},{"$f":"-Inputs!X2022","v":0}]
[{"$f":"ROW()","v":861},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2023","v":0},{"$f":"-Inputs!U2023","v":0},{"$f":"-Inputs!V2023","v":0},{"$f":"-Inputs!W2023","v":0},{"$f":"-Inputs!X2023","v":0}]
[{"$f":"ROW()","v":862},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2024","v":0},{"$f":"-Inputs!U2024","v":0},{"$f":"-Inputs!V2024","v":0},{"$f":"-Inputs!W2024","v":0},{"$f":"-Inputs!X2024","v":0}]
[{"$f":"ROW()","v":863},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2025","v":-1.9636400124921925E-2},{"$f":"-Inputs!U2025","v":-5.1229765439085549E-2},{"$f":"-Inputs!V2025","v":-0.19917581551485233},{"$f":"-Inputs!W2025","v":-6.4399463163197307E-2},{"$f":"-Inputs!X2025","v":-5.5450772637592453E-2}]
[{"$f":"ROW()","v":864},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2026","v":0},{"$f":"-Inputs!U2026","v":0},{"$f":"-Inputs!V2026","v":0},{"$f":"-Inputs!W2026","v":0},{"$f":"-Inputs!X2026","v":0}]
[{"$f":"ROW()","v":865},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2027","v":0},{"$f":"-Inputs!U2027","v":0},{"$f":"-Inputs!V2027","v":0},{"$f":"-Inputs!W2027","v":0},{"$f":"-Inputs!X2027","v":0}]
[{"$f":"ROW()","v":866},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2028","v":0},{"$f":"-Inputs!U2028","v":0},{"$f":"-Inputs!V2028","v":0},{"$f":"-Inputs!W2028","v":0},{"$f":"-Inputs!X2028","v":0}]
[{"$f":"ROW()","v":867},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2029","v":0},{"$f":"-Inputs!U2029","v":0},{"$f":"-Inputs!V2029","v":0},{"$f":"-Inputs!W2029","v":0},{"$f":"-Inputs!X2029","v":0}]
[{"$f":"ROW()","v":868},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":869},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q860:Q868)","v":0},{"$f":"SUM(R860:R868)","v":0},{"$f":"SUM(S860:S868)","v":0},{"$f":"SUM(T860:T868)","v":-1.9636400124921925E-2},{"$f":"SUM(U860:U868)","v":-5.1229765439085549E-2},{"$f":"SUM(V860:V868)","v":-0.19917581551485233},{"$f":"SUM(W860:W868)","v":-6.4399463163197307E-2},{"$f":"SUM(X860:X868)","v":-5.5450772637592453E-2},{"$f":"SUM(Y860:Y868)","v":0},{"$f":"SUM(Z860:Z868)","v":0},{"$f":"SUM(AA860:AA868)","v":0},{"$f":"SUM(AB860:AB868)","v":0},{"$f":"SUM(AC860:AC868)","v":0},0,0,0,0,{"$f":"SUM(AH860:AH868)","v":0}]
[{"$f":"ROW()","v":870},"Depreciation"]
[{"$f":"ROW()","v":871},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q827<=0,Q838+Q849+Q860<0),-(Q838+Q849+Q860),IF(Q827<=0,0,-MIN(((Q838+Q860)/Q827)*((Q838+Q860)>0),(Q838+Q860))))","v":-5.731936E-2},-5.731936E-2,-5.7319360000000007E-2,-5.731936E-2,-5.731936E-2,-5.731936E-2,-5.7319359999999993E-2,-5.7319359999999993E-2,-5.7319359999999986E-2,-5.7319359999999993E-2,-5.7319359999999986E-2,-5.7319359999999979E-2,-5.7319359999999979E-2,{"$f":"IF(AND(AD827<=0,AD838+AD849+AD860<0),-(AD838+AD849+AD860),IF(AD827<=0,0,-MIN(((AD838+AD860)/AD827)*((AD838+AD860)>0),(AD838+AD860))))","v":-5.7319359999999979E-2},-5.7319359999999979E-2,-5.7319359999999972E-2,-5.7319359999999972E-2,-5.7319359999999965E-2]
[{"$f":"ROW()","v":872},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q828<=0,Q839+Q850+Q861<0),-(Q839+Q850+Q861),IF(Q828<=0,0,-MIN(((Q839+Q861)/Q828)*((Q839+Q861)>0),(Q839+Q861))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,{"$f":"IF(AND(AD828<=0,AD839+AD850+AD861<0),-(AD839+AD850+AD861),IF(AD828<=0,0,-MIN(((AD839+AD861)/AD828)*((AD839+AD861)>0),(AD839+AD861))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3]
[{"$f":"ROW()","v":873},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q829<=0,Q840+Q851+Q862<0),-(Q840+Q851+Q862),IF(Q829<=0,0,-MIN(((Q840+Q862)/Q829)*((Q840+Q862)>0),(Q840+Q862))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD829<=0,AD840+AD851+AD862<0),-(AD840+AD851+AD862),IF(AD829<=0,0,-MIN(((AD840+AD862)/AD829)*((AD840+AD862)>0),(AD840+AD862))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":874},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q830<=0,Q841+Q852+Q863<0),-(Q841+Q852+Q863),IF(Q830<=0,0,-MIN(((Q841+Q863)/Q830)*((Q841+Q863)>0),(Q841+Q863))))","v":-0.107474387},-0.107474387,-0.10747438700000002,{"$f":"IF(AND(T830<=0,T841+T852+T863<0),-(T841+T852+T863),IF(T830<=0,0,-MIN(((T841+T863)/T830)*((T841+T863)>0),(T841+T863))))","v":-0.1063193046397105},{"$f":"IF(AND(U830<=0,U841+U852+U863<0),-(U841+U852+U863),IF(U830<=0,0,-MIN(((U841+U863)/U830)*((U841+U863)>0),(U841+U863))))","v":-0.10311744429976764},-8.9839056598777486E-2,-8.5239094944263405E-2,-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217852E-2,-8.0973650895217839E-2,-8.0973650895217852E-2,-8.0973650895217852E-2,{"$f":"IF(AND(AD830<=0,AD841+AD852+AD863<0),-(AD841+AD852+AD863),IF(AD830<=0,0,-MIN(((AD841+AD863)/AD830)*((AD841+AD863)>0),(AD841+AD863))))","v":-8.0973650895217839E-2},-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217839E-2]
[{"$f":"ROW()","v":875},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q831<=0,Q842+Q853+Q864<0),-(Q842+Q853+Q864),IF(Q831<=0,0,-MIN(((Q842+Q864)/Q831)*((Q842+Q864)>0),(Q842+Q864))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q832<=0,Q843+Q854+Q865<0),-(Q843+Q854+Q865),IF(Q832<=0,0,-MIN(((Q843+Q865)/Q832)*((Q843+Q865)>0),(Q843+Q865))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q833<=0,Q844+Q855+Q866<0),-(Q844+Q855+Q866),IF(Q833<=0,0,-MIN(((Q844+Q866)/Q833)*((Q844+Q866)>0),(Q844+Q866))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q845<0,-Q845,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD845<0,-AD845,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":879},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q835<=0,Q846+Q857+Q868<0),-(Q846+Q857+Q868),IF(Q835<=0,0,-MIN(((Q846+Q868)/Q835)*((Q846+Q868)>0),(Q846+Q868))))","v":0},0,0,{"$f":"IF(AND(T835<=0,T846+T857+T868<0),-(T846+T857+T868),IF(T835<=0,0,-MIN(((T846+T868)/T835)*((T846+T868)>0),(T846+T868))))","v":0},{"$f":"IF(AND(U835<=0,U846+U857+U868<0),-(U846+U857+U868),IF(U835<=0,0,-MIN(((U846+U868)/U835)*((U846+U868)>0),(U846+U868))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD835<=0,AD846+AD857+AD868<0),-(AD846+AD857+AD868),IF(AD835<=0,0,-MIN(((AD846+AD868)/AD835)*((AD846+AD868)>0),(AD846+AD868))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":880},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q871:Q879)","v":-0.17157967099999999},{"$f":"SUM(R871:R879)","v":-0.17157967099999999},{"$f":"SUM(S871:S879)","v":-0.17157967100000004},{"$f":"SUM(T871:T879)","v":-0.17042458863971049},{"$f":"SUM(U871:U879)","v":-0.16722272829976764},{"$f":"SUM(V871:V879)","v":-0.15394434059877748},{"$f":"SUM(W871:W879)","v":-0.14934437894426339},{"$f":"SUM(X871:X879)","v":-0.14507893489521784},{"$f":"SUM(Y871:Y879)","v":-0.14507893489521784},{"$f":"SUM(Z871:Z879)","v":-0.14507893489521784},{"$f":"SUM(AA871:AA879)","v":-0.14507893489521784},{"$f":"SUM(AB871:AB879)","v":-0.14507893489521784},{"$f":"SUM(AC871:AC879)","v":-0.14507893489521784},-0.14507893489521784,-0.14507893489521784,-0.14507893489521781,-0.14507893489521781,{"$f":"SUM(AH871:AH879)","v":-0.14507893489521778}]
[{"$f":"ROW()","v":881},"Closing Value"]
[{"$f":"ROW()","v":882},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P838+P849+P860+P871","v":1.1463871999999999},1.08906784,1.0317484800000001,0.97442912000000004,0.91710976,0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983,0.40123551999999985,{"$f":"AD838+AD849+AD860+AD871","v":0.34391615999999986},0.28659679999999987,0.22927743999999989,0.1719580799999999,0.11463871999999994]
[{"$f":"ROW()","v":883},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P839+P850+P861+P872","v":0.13571847999999997},0.12893255599999998,0.12214663199999998,0.11536070799999998,0.10857478399999998,0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2,4.7501467999999991E-2,{"$f":"AD839+AD850+AD861+AD872","v":4.0715543999999992E-2},3.3929619999999994E-2,2.7143695999999995E-2,2.0357771999999996E-2,1.3571847999999997E-2]
[{"$f":"ROW()","v":884},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P840+P851+P862+P873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD840+AD851+AD862+AD873","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P841+P852+P863+P874","v":2.1494877400000001},2.0420133530000002,1.9345389660000003,1.8270645790000002,1.7011088742353679,1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282,0.56681555626652491,{"$f":"AD841+AD852+AD863+AD874","v":0.48584190537130706},0.40486825447608921,0.32389460358087135,0.2429209526856535,0.16194730179043565]
[{"$f":"ROW()","v":886},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P842+P853+P864+P875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P843+P854+P865+P876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P844+P855+P866+P877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P845+P856+P867+P878","v":1.7943513999999998},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,{"$f":"AD845+AD856+AD867+AD878","v":1.7943513999999998},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998]
[{"$f":"ROW()","v":890},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P846+P857+P868+P879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD846+AD857+AD868+AD879","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P882:P890)","v":5.2259448199999996},{"$f":"SUM(Q882:Q890)","v":5.0543651489999997},{"$f":"SUM(R882:R890)","v":4.8827854780000006},{"$f":"SUM(S882:S890)","v":4.7112058069999998},{"$f":"SUM(T882:T890)","v":4.521144818235368},{"$f":"SUM(U882:U890)","v":4.3026923244965145},{"$f":"SUM(V882:V890)","v":3.9495721683828844},{"$f":"SUM(W882:W890)","v":3.7358283262754242},{"$f":"SUM(X882:X890)","v":3.5352986187426136},{"$f":"SUM(Y882:Y890)","v":3.3902196838473957},{"$f":"SUM(Z882:Z890)","v":3.2451407489521777},{"$f":"SUM(AA882:AA890)","v":3.1000618140569602},{"$f":"SUM(AB882:AB890)","v":2.9549828791617427},{"$f":"SUM(AC882:AC890)","v":2.8099039442665248},2.6648250093713068,2.5197460744760889,2.3746671395808709,2.229588204685653,{"$f":"SUM(AH882:AH890)","v":2.0845092697904355}]
[{"$f":"ROW()","v":892},"Over Depreciation"]
[{"$f":"ROW()","v":893},null,"Pipeline"]
[{"$f":"ROW()","v":894},null,"Compression"]
[{"$f":"ROW()","v":895},null,"Metering"]
[{"$f":"ROW()","v":896},null,"Other Depreciable"]
[{"$f":"ROW()","v":897},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":898},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":899},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":900},null,"Non-Depreciable"]
[{"$f":"ROW()","v":901},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":902},null,"Total"]
[{"$f":"ROW()","v":903}]
["2008 Capex"]
[{"$f":"ROW()","v":905},"Life"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,R906-1)","v":19},{"$f":"MAX(0,S906-1)","v":18},{"$f":"MAX(0,T906-1)","v":17},{"$f":"MAX(0,U906-1)","v":16},{"$f":"MAX(0,V906-1)","v":15},{"$f":"MAX(0,W906-1)","v":14},{"$f":"MAX(0,X906-1)","v":13},{"$f":"MAX(0,Y906-1)","v":12},{"$f":"MAX(0,Z906-1)","v":11},{"$f":"MAX(0,AA906-1)","v":10},{"$f":"MAX(0,AB906-1)","v":9},{"$f":"MAX(0,AC906-1)","v":8},{"$f":"MAX(0,AD906-1)","v":7},{"$f":"MAX(0,AE906-1)","v":6},{"$f":"MAX(0,AF906-1)","v":5},{"$f":"MAX(0,AG906-1)","v":4}]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Non-Depreciable"]
[{"$f":"ROW()","v":914},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,R914-1)","v":4},{"$f":"MAX(0,S914-1)","v":3},{"$f":"MAX(0,T914-1)","v":2},{"$f":"MAX(0,U914-1)","v":1},{"$f":"MAX(0,V914-1)","v":0},{"$f":"MAX(0,W914-1)","v":0},{"$f":"MAX(0,X914-1)","v":0},{"$f":"MAX(0,Y914-1)","v":0},{"$f":"MAX(0,Z914-1)","v":0},{"$f":"MAX(0,AA914-1)","v":0},{"$f":"MAX(0,AB914-1)","v":0},{"$f":"MAX(0,AC914-1)","v":0},{"$f":"MAX(0,AD914-1)","v":0},{"$f":"MAX(0,AE914-1)","v":0},{"$f":"MAX(0,AF914-1)","v":0},{"$f":"MAX(0,AG914-1)","v":0}]
[{"$f":"ROW()","v":915}]
[{"$f":"ROW()","v":916},"Opening Value"]
[{"$f":"ROW()","v":917},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P961","v":0},493.54175514000002,468.86466738300004,444.18757962600006,{"$f":"T961","v":419.51049186900008},394.8334041120001,370.15631635500011,345.47922859800013,320.8021408410001,296.12505308400011,271.44796532700013,246.77087757000012,222.09378981300011,{"$f":"AC961","v":197.4167020560001},172.7396142990001,148.06252654200009,123.38543878500008,98.708351028000067]
[{"$f":"ROW()","v":918},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,126.82707395999999,120.48572026199999,114.14436656399999,{"$f":"T962","v":107.80301286599999},101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983,50.730829583999984,44.389475885999985,38.048122187999986,31.706768489999988,25.365414791999989]
[{"$f":"ROW()","v":919},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"T963","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.6331739800000005,5.3515152810000002,5.0698565819999999,{"$f":"T964","v":4.6333214301504686},4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019,1.8011035937744906,1.5759656445526793,1.350827695330868,1.1256897461090567,0.9005517968872454]
[{"$f":"ROW()","v":921},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P965","v":0},{"$f":"Q965","v":0},{"$f":"R965","v":0},{"$f":"S965","v":0},{"$f":"T965","v":0},{"$f":"U965","v":0},{"$f":"V965","v":0},{"$f":"W965","v":0},{"$f":"X965","v":0},{"$f":"Y965","v":0},{"$f":"Z965","v":0},{"$f":"AA965","v":0},{"$f":"AB965","v":0},{"$f":"AC965","v":0},{"$f":"AD965","v":0},{"$f":"AE965","v":0},{"$f":"AF965","v":0},{"$f":"AG965","v":0}]
[{"$f":"ROW()","v":922},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P968","v":0},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,{"$f":"AC968","v":1.4154523300000001},{"$f":"AD968","v":1.4154523300000001},{"$f":"AE968","v":1.4154523300000001},{"$f":"AF968","v":1.4154523300000001},{"$f":"AG968","v":1.4154523300000001}]
[{"$f":"ROW()","v":925},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P969","v":0},{"$f":"Q969","v":0},{"$f":"R969","v":0},{"$f":"S969","v":0},{"$f":"T969","v":0},{"$f":"U969","v":0},{"$f":"V969","v":0},{"$f":"W969","v":0},{"$f":"X969","v":0},{"$f":"Y969","v":0},{"$f":"Z969","v":0},{"$f":"AA969","v":0},{"$f":"AB969","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":926},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q917:Q925)","v":0},{"$f":"SUM(R917:R925)","v":627.41745541},{"$f":"SUM(S917:S925)","v":596.11735525600011},{"$f":"SUM(T917:T925)","v":564.8172551020001},{"$f":"SUM(U917:U925)","v":533.36227849515046},{"$f":"SUM(V917:V925)","v":501.93669114258682},{"$f":"SUM(W917:W925)","v":470.59416899267313},{"$f":"SUM(X917:X925)","v":439.21050006206036},{"$f":"SUM(Y917:Y925)","v":407.58198458488363},{"$f":"SUM(Z917:Z925)","v":376.33840518066182},{"$f":"SUM(AA917:AA925)","v":345.09482577644002},{"$f":"SUM(AB917:AB925)","v":313.85124637221821},{"$f":"SUM(AC917:AC925)","v":282.60766696799635},251.36408756377458,220.12050815955274,188.87692875533094,157.63334935110913,{"$f":"SUM(AH917:AH925)","v":126.3897699468873}]
[{"$f":"ROW()","v":927},"Capex"]
[{"$f":"ROW()","v":928},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$216","v":493.54175514000002}]
[{"$f":"ROW()","v":929},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$217","v":126.82707395999999}]
[{"$f":"ROW()","v":930},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$218","v":0}]
[{"$f":"ROW()","v":931},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$219","v":5.6331739800000005}]
[{"$f":"ROW()","v":932},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$220","v":0}]
[{"$f":"ROW()","v":933},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$221","v":0}]
[{"$f":"ROW()","v":934},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$222","v":0}]
[{"$f":"ROW()","v":935},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$223","v":1.4154523300000001}]
[{"$f":"ROW()","v":936},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$224","v":0}]
[{"$f":"ROW()","v":937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q928:Q936)","v":627.41745541}]
[{"$f":"ROW()","v":938},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":939},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2033","v":0},{"$f":"-Inputs!U2033","v":0},{"$f":"-Inputs!V2033","v":0},{"$f":"-Inputs!W2033","v":0},{"$f":"-Inputs!X2033","v":0}]
[{"$f":"ROW()","v":940},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2034","v":0},{"$f":"-Inputs!U2034","v":0},{"$f":"-Inputs!V2034","v":0},{"$f":"-Inputs!W2034","v":0},{"$f":"-Inputs!X2034","v":0}]
[{"$f":"ROW()","v":941},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2035","v":0},{"$f":"-Inputs!U2035","v":0},{"$f":"-Inputs!V2035","v":0},{"$f":"-Inputs!W2035","v":0},{"$f":"-Inputs!X2035","v":0}]
[{"$f":"ROW()","v":942},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2036","v":-0.16398683242891568},{"$f":"-Inputs!U2036","v":-0.14300992677702398},{"$f":"-Inputs!V2036","v":-6.3941039068884764E-2},{"$f":"-Inputs!W2036","v":-0.112594092608478},{"$f":"-Inputs!X2036","v":-0.38493607295487864}]
[{"$f":"ROW()","v":943},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2037","v":0},{"$f":"-Inputs!U2037","v":0},{"$f":"-Inputs!V2037","v":0},{"$f":"-Inputs!W2037","v":0},{"$f":"-Inputs!X2037","v":0}]
[{"$f":"ROW()","v":944},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2038","v":0},{"$f":"-Inputs!U2038","v":0},{"$f":"-Inputs!V2038","v":0},{"$f":"-Inputs!W2038","v":0},{"$f":"-Inputs!X2038","v":0}]
[{"$f":"ROW()","v":945},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2039","v":0},{"$f":"-Inputs!U2039","v":0},{"$f":"-Inputs!V2039","v":0},{"$f":"-Inputs!W2039","v":0},{"$f":"-Inputs!X2039","v":0}]
[{"$f":"ROW()","v":946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2040","v":0},{"$f":"-Inputs!U2040","v":0},{"$f":"-Inputs!V2040","v":0},{"$f":"-Inputs!W2040","v":0},{"$f":"-Inputs!X2040","v":0}]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R939:R947)","v":0},{"$f":"SUM(S939:S947)","v":0},{"$f":"SUM(T939:T947)","v":-0.16398683242891568},{"$f":"SUM(U939:U947)","v":-0.14300992677702398},{"$f":"SUM(V939:V947)","v":-6.3941039068884764E-2},{"$f":"SUM(W939:W947)","v":-0.112594092608478},{"$f":"SUM(X939:X947)","v":-0.38493607295487864},{"$f":"SUM(Y939:Y947)","v":0},{"$f":"SUM(Z939:Z947)","v":0},{"$f":"SUM(AA939:AA947)","v":0},{"$f":"SUM(AB939:AB947)","v":0},{"$f":"SUM(AC939:AC947)","v":0},0,0,0,0,{"$f":"SUM(AH939:AH947)","v":0}]
[{"$f":"ROW()","v":949},"Depreciation"]
[{"$f":"ROW()","v":950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R906<=0,R917+R928+R939<0),-(R917+R928+R939),IF(R906<=0,0,-MIN(((R917+R939)/R906)*((R917+R939)>0),(R917+R939))))","v":-24.677087757000002},-24.677087757000002,-24.677087757000002,-24.677087757000006,-24.677087757000006,-24.677087757000006,-24.67708775700001,-24.677087757000006,-24.67708775700001,-24.677087757000013,-24.677087757000013,-24.677087757000013,{"$f":"IF(AND(AD906<=0,AD917+AD928+AD939<0),-(AD917+AD928+AD939),IF(AD906<=0,0,-MIN(((AD917+AD939)/AD906)*((AD917+AD939)>0),(AD917+AD939))))","v":-24.677087757000013},-24.677087757000013,-24.677087757000013,-24.677087757000017,-24.677087757000017]
[{"$f":"ROW()","v":951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R907<=0,R918+R929+R940<0),-(R918+R929+R940),IF(R907<=0,0,-MIN(((R918+R940)/R907)*((R918+R940)>0),(R918+R940))))","v":-6.3413536979999998},-6.3413536979999989,-6.3413536979999998,-6.3413536979999989,-6.3413536979999989,-6.341353697999998,-6.3413536979999989,-6.3413536979999998,-6.3413536979999989,-6.341353697999998,-6.341353697999998,-6.341353697999998,{"$f":"IF(AND(AD907<=0,AD918+AD929+AD940<0),-(AD918+AD929+AD940),IF(AD907<=0,0,-MIN(((AD918+AD940)/AD907)*((AD918+AD940)>0),(AD918+AD940))))","v":-6.341353697999998},-6.341353697999998,-6.341353697999998,-6.3413536979999972,-6.3413536979999972]
[{"$f":"ROW()","v":952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R908<=0,R919+R930+R941<0),-(R919+R930+R941),IF(R908<=0,0,-MIN(((R919+R941)/R908)*((R919+R941)>0),(R919+R941))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD908<=0,AD919+AD930+AD941<0),-(AD919+AD930+AD941),IF(AD908<=0,0,-MIN(((AD919+AD941)/AD908)*((AD919+AD941)>0),(AD919+AD941))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R909<=0,R920+R931+R942<0),-(R920+R931+R942),IF(R909<=0,0,-MIN(((R920+R942)/R909)*((R920+R942)>0),(R920+R942))))","v":-0.28165869900000001},-0.28165869900000001,{"$f":"IF(AND(T909<=0,T920+T931+T942<0),-(T920+T931+T942),IF(T909<=0,0,-MIN(((T920+T942)/T909)*((T920+T942)>0),(T920+T942))))","v":-0.2725483194206158},{"$f":"IF(AND(U909<=0,U920+U931+U942<0),-(U920+U931+U942),IF(U909<=0,0,-MIN(((U920+U942)/U909)*((U920+U942)>0),(U920+U942))))","v":-0.26413597078667322},-0.26013965584486792,-0.25263338300430271,-0.22513794922181138,-0.22513794922181138,-0.22513794922181138,-0.22513794922181135,-0.22513794922181135,-0.22513794922181132,{"$f":"IF(AND(AD909<=0,AD920+AD931+AD942<0),-(AD920+AD931+AD942),IF(AD909<=0,0,-MIN(((AD920+AD942)/AD909)*((AD920+AD942)>0),(AD920+AD942))))","v":-0.22513794922181132},-0.22513794922181132,-0.22513794922181132,-0.22513794922181135,-0.22513794922181135]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R910<=0,R921+R932+R943<0),-(R921+R932+R943),IF(R910<=0,0,-MIN(((R921+R943)/R910)*((R921+R943)>0),(R921+R943))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R911<=0,R922+R933+R944<0),-(R922+R933+R944),IF(R911<=0,0,-MIN(((R922+R944)/R911)*((R922+R944)>0),(R922+R944))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R912<=0,R923+R934+R945<0),-(R923+R934+R945),IF(R912<=0,0,-MIN(((R923+R945)/R912)*((R923+R945)>0),(R923+R945))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R924<0,-R924,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD924<0,-AD924,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":958},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R914<=0,R925+R936+R947<0),-(R925+R936+R947),IF(R914<=0,0,-MIN(((R925+R947)/R914)*((R925+R947)>0),(R925+R947))))","v":0},0,{"$f":"IF(AND(T914<=0,T925+T936+T947<0),-(T925+T936+T947),IF(T914<=0,0,-MIN(((T925+T947)/T914)*((T925+T947)>0),(T925+T947))))","v":0},{"$f":"IF(AND(U914<=0,U925+U936+U947<0),-(U925+U936+U947),IF(U914<=0,0,-MIN(((U925+U947)/U914)*((U925+U947)>0),(U925+U947))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD914<=0,AD925+AD936+AD947<0),-(AD925+AD936+AD947),IF(AD914<=0,0,-MIN(((AD925+AD947)/AD914)*((AD925+AD947)>0),(AD925+AD947))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":959},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R950:R958)","v":-31.300100154000003},{"$f":"SUM(S950:S958)","v":-31.300100154000003},{"$f":"SUM(T950:T958)","v":-31.290989774420616},{"$f":"SUM(U950:U958)","v":-31.282577425786677},{"$f":"SUM(V950:V958)","v":-31.278581110844872},{"$f":"SUM(W950:W958)","v":-31.271074838004306},{"$f":"SUM(X950:X958)","v":-31.243579404221819},{"$f":"SUM(Y950:Y958)","v":-31.243579404221816},{"$f":"SUM(Z950:Z958)","v":-31.243579404221819},{"$f":"SUM(AA950:AA958)","v":-31.243579404221823},{"$f":"SUM(AB950:AB958)","v":-31.243579404221823},{"$f":"SUM(AC950:AC958)","v":-31.243579404221823},-31.243579404221823,-31.243579404221823,-31.243579404221823,-31.243579404221826,{"$f":"SUM(AH950:AH958)","v":-31.243579404221826}]
[{"$f":"ROW()","v":960},"Closing Value"]
[{"$f":"ROW()","v":961},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q917+Q928+Q939+Q950","v":493.54175514000002},468.86466738300004,444.18757962600006,419.51049186900008,394.8334041120001,370.15631635500011,345.47922859800013,320.8021408410001,296.12505308400011,271.44796532700013,246.77087757000012,222.09378981300011,197.4167020560001,{"$f":"AD917+AD928+AD939+AD950","v":172.7396142990001},148.06252654200009,123.38543878500008,98.708351028000067,74.031263271000057]
[{"$f":"ROW()","v":962},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q918+Q929+Q940+Q951","v":126.82707395999999},120.48572026199999,114.14436656399999,107.80301286599999,101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983,50.730829583999984,{"$f":"AD918+AD929+AD940+AD951","v":44.389475885999985},38.048122187999986,31.706768489999988,25.365414791999989,19.02406109399999]
[{"$f":"ROW()","v":963},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q919+Q930+Q941+Q952","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD919+AD930+AD941+AD952","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q920+Q931+Q942+Q953","v":5.6331739800000005},5.3515152810000002,5.0698565819999999,4.6333214301504686,4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019,1.8011035937744906,{"$f":"AD920+AD931+AD942+AD953","v":1.5759656445526793},1.350827695330868,1.1256897461090567,0.9005517968872454,0.67541384766543411]
[{"$f":"ROW()","v":965},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q921+Q932+Q943+Q954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":966},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q922+Q933+Q944+Q955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":967},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q923+Q934+Q945+Q956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":968},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q924+Q935+Q946+Q957","v":1.4154523300000001},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,{"$f":"AD924+AD935+AD946+AD957","v":1.4154523300000001},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001]
[{"$f":"ROW()","v":969},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q925+Q936+Q947+Q958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD925+AD936+AD947+AD958","v":0},0,0,0,0]
[{"$f":"ROW()","v":970},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q961:Q969)","v":627.41745541},{"$f":"SUM(R961:R969)","v":596.11735525600011},{"$f":"SUM(S961:S969)","v":564.8172551020001},{"$f":"SUM(T961:T969)","v":533.36227849515046},{"$f":"SUM(U961:U969)","v":501.93669114258682},{"$f":"SUM(V961:V969)","v":470.59416899267313},{"$f":"SUM(W961:W969)","v":439.21050006206036},{"$f":"SUM(X961:X969)","v":407.58198458488363},{"$f":"SUM(Y961:Y969)","v":376.33840518066182},{"$f":"SUM(Z961:Z969)","v":345.09482577644002},{"$f":"SUM(AA961:AA969)","v":313.85124637221821},{"$f":"SUM(AB961:AB969)","v":282.60766696799635},{"$f":"SUM(AC961:AC969)","v":251.36408756377458},220.12050815955274,188.87692875533094,157.63334935110913,126.3897699468873,{"$f":"SUM(AH961:AH969)","v":95.146190542665479}]
[{"$f":"ROW()","v":971},"Over Depreciation"]
[{"$f":"ROW()","v":972},null,"Pipeline"]
[{"$f":"ROW()","v":973},null,"Compression"]
[{"$f":"ROW()","v":974},null,"Metering"]
[{"$f":"ROW()","v":975},null,"Other Depreciable"]
[{"$f":"ROW()","v":976},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":977},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":978},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":979},null,"Non-Depreciable"]
[{"$f":"ROW()","v":980},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":981},null,"Total"]
[{"$f":"ROW()","v":982}]
["2009 Capex"]
[{"$f":"ROW()","v":984},"Life"]
[{"$f":"ROW()","v":985},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,S985-1)","v":19},{"$f":"MAX(0,T985-1)","v":18},{"$f":"MAX(0,U985-1)","v":17},{"$f":"MAX(0,V985-1)","v":16},{"$f":"MAX(0,W985-1)","v":15},{"$f":"MAX(0,X985-1)","v":14},{"$f":"MAX(0,Y985-1)","v":13},{"$f":"MAX(0,Z985-1)","v":12},{"$f":"MAX(0,AA985-1)","v":11},{"$f":"MAX(0,AB985-1)","v":10},{"$f":"MAX(0,AC985-1)","v":9},{"$f":"MAX(0,AD985-1)","v":8},{"$f":"MAX(0,AE985-1)","v":7},{"$f":"MAX(0,AF985-1)","v":6},{"$f":"MAX(0,AG985-1)","v":5}]
[{"$f":"ROW()","v":986},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":987},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":988},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":989},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":992},null,"Non-Depreciable"]
[{"$f":"ROW()","v":993},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,S993-1)","v":4},{"$f":"MAX(0,T993-1)","v":3},{"$f":"MAX(0,U993-1)","v":2},{"$f":"MAX(0,V993-1)","v":1},{"$f":"MAX(0,W993-1)","v":0},{"$f":"MAX(0,X993-1)","v":0},{"$f":"MAX(0,Y993-1)","v":0},{"$f":"MAX(0,Z993-1)","v":0},{"$f":"MAX(0,AA993-1)","v":0},{"$f":"MAX(0,AB993-1)","v":0},{"$f":"MAX(0,AC993-1)","v":0},{"$f":"MAX(0,AD993-1)","v":0},{"$f":"MAX(0,AE993-1)","v":0},{"$f":"MAX(0,AF993-1)","v":0},{"$f":"MAX(0,AG993-1)","v":0}]
[{"$f":"ROW()","v":994}]
[{"$f":"ROW()","v":995},"Opening Value"]
[{"$f":"ROW()","v":996},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1040","v":0},0,0,{"$f":"T1040","v":0},0,0,0,0,0,0,0,0,{"$f":"AC1040","v":0},0,0,0,0]
[{"$f":"ROW()","v":997},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.6179759999999999E-2,7.1101109333333329E-2,{"$f":"T1042","v":6.6022458666666659E-2},6.0943807999999995E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2,2.0314602666666664E-2,1.5235951999999997E-2,1.015730133333333E-2,5.0786506666666651E-3,0]
[{"$f":"ROW()","v":999},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.54429260000000013,0.51707797000000011,{"$f":"T1043","v":0.48986334000000009},0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241,0.18811662560820216,0.16721477831840192,0.14631293102860168,0.12541108373880144,0.1045092364490012]
[{"$f":"ROW()","v":1000},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1044","v":0},{"$f":"R1044","v":0},{"$f":"S1044","v":0},{"$f":"T1044","v":0},{"$f":"U1044","v":0},{"$f":"V1044","v":0},{"$f":"W1044","v":0},{"$f":"X1044","v":0},{"$f":"Y1044","v":0},{"$f":"Z1044","v":0},{"$f":"AA1044","v":0},{"$f":"AB1044","v":0},{"$f":"AC1044","v":0},{"$f":"AD1044","v":0},{"$f":"AE1044","v":0},{"$f":"AF1044","v":0},{"$f":"AG1044","v":0}]
[{"$f":"ROW()","v":1001},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1047","v":0},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AC1047","v":0.66129320999999996},{"$f":"AD1047","v":0.66129320999999996},{"$f":"AE1047","v":0.66129320999999996},{"$f":"AF1047","v":0.66129320999999996},{"$f":"AG1047","v":0.66129320999999996}]
[{"$f":"ROW()","v":1004},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1048","v":0},{"$f":"R1048","v":0},{"$f":"S1048","v":0},{"$f":"T1048","v":0},{"$f":"U1048","v":0},{"$f":"V1048","v":0},{"$f":"W1048","v":0},{"$f":"X1048","v":0},{"$f":"Y1048","v":0},{"$f":"Z1048","v":0},{"$f":"AA1048","v":0},{"$f":"AB1048","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R996:R1004)","v":0},{"$f":"SUM(S996:S1004)","v":1.2817655700000001},{"$f":"SUM(T996:T1004)","v":1.2494722893333334},{"$f":"SUM(U996:U1004)","v":1.2171790086666667},{"$f":"SUM(V996:V1004)","v":1.184885728},{"$f":"SUM(W996:W1004)","v":1.0737558957985402},{"$f":"SUM(X996:X1004)","v":1.0463898996027983},{"$f":"SUM(Y996:Y1004)","v":0.99962692805720332},{"$f":"SUM(Z996:Z1004)","v":0.97364643010073648},{"$f":"SUM(AA996:AA1004)","v":0.94766593214426953},{"$f":"SUM(AB996:AB1004)","v":0.92168543418780269},{"$f":"SUM(AC996:AC1004)","v":0.89570493623133574},0.86972443827486878,0.84374394031840194,0.81776344236193499,0.79178294440546804,{"$f":"SUM(AH996:AH1004)","v":0.7658024464490012}]
[{"$f":"ROW()","v":1006},"Capex"]
[{"$f":"ROW()","v":1007},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$216","v":0}]
[{"$f":"ROW()","v":1008},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$217","v":0}]
[{"$f":"ROW()","v":1009},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$218","v":7.6179759999999999E-2}]
[{"$f":"ROW()","v":1010},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$219","v":0.54429260000000013}]
[{"$f":"ROW()","v":1011},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$220","v":0}]
[{"$f":"ROW()","v":1012},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$221","v":0}]
[{"$f":"ROW()","v":1013},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$222","v":0}]
[{"$f":"ROW()","v":1014},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$223","v":0.66129320999999996}]
[{"$f":"ROW()","v":1015},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$224","v":0}]
[{"$f":"ROW()","v":1016},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1007:R1015)","v":1.2817655700000001}]
[{"$f":"ROW()","v":1017},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1018},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2044","v":0},{"$f":"-Inputs!U2044","v":0},{"$f":"-Inputs!V2044","v":0},{"$f":"-Inputs!W2044","v":0},{"$f":"-Inputs!X2044","v":0}]
[{"$f":"ROW()","v":1019},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2045","v":0},{"$f":"-Inputs!U2045","v":0},{"$f":"-Inputs!V2045","v":0},{"$f":"-Inputs!W2045","v":0},{"$f":"-Inputs!X2045","v":0}]
[{"$f":"ROW()","v":1020},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2046","v":0},{"$f":"-Inputs!U2046","v":0},{"$f":"-Inputs!V2046","v":0},{"$f":"-Inputs!W2046","v":0},{"$f":"-Inputs!X2046","v":0}]
[{"$f":"ROW()","v":1021},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2047","v":0},{"$f":"-Inputs!U2047","v":0},{"$f":"-Inputs!V2047","v":-8.3763836005717629E-2},{"$f":"-Inputs!W2047","v":0},{"$f":"-Inputs!X2047","v":-2.0782473589127964E-2}]
[{"$f":"ROW()","v":1022},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2048","v":0},{"$f":"-Inputs!U2048","v":0},{"$f":"-Inputs!V2048","v":0},{"$f":"-Inputs!W2048","v":0},{"$f":"-Inputs!X2048","v":0}]
[{"$f":"ROW()","v":1023},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2049","v":0},{"$f":"-Inputs!U2049","v":0},{"$f":"-Inputs!V2049","v":0},{"$f":"-Inputs!W2049","v":0},{"$f":"-Inputs!X2049","v":0}]
[{"$f":"ROW()","v":1024},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2050","v":0},{"$f":"-Inputs!U2050","v":0},{"$f":"-Inputs!V2050","v":0},{"$f":"-Inputs!W2050","v":0},{"$f":"-Inputs!X2050","v":0}]
[{"$f":"ROW()","v":1025},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2051","v":0},{"$f":"-Inputs!U2051","v":0},{"$f":"-Inputs!V2051","v":0},{"$f":"-Inputs!W2051","v":0},{"$f":"-Inputs!X2051","v":0}]
[{"$f":"ROW()","v":1026},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1027},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1018:S1026)","v":0},{"$f":"SUM(T1018:T1026)","v":0},{"$f":"SUM(U1018:U1026)","v":0},{"$f":"SUM(V1018:V1026)","v":-8.3763836005717629E-2},{"$f":"SUM(W1018:W1026)","v":0},{"$f":"SUM(X1018:X1026)","v":-2.0782473589127964E-2},{"$f":"SUM(Y1018:Y1026)","v":0},{"$f":"SUM(Z1018:Z1026)","v":0},{"$f":"SUM(AA1018:AA1026)","v":0},{"$f":"SUM(AB1018:AB1026)","v":0},{"$f":"SUM(AC1018:AC1026)","v":0},0,0,0,0,{"$f":"SUM(AH1018:AH1026)","v":0}]
[{"$f":"ROW()","v":1028},"Depreciation"]
[{"$f":"ROW()","v":1029},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S985<=0,S996+S1007+S1018<0),-(S996+S1007+S1018),IF(S985<=0,0,-MIN(((S996+S1018)/S985)*((S996+S1018)>0),(S996+S1018))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD985<=0,AD996+AD1007+AD1018<0),-(AD996+AD1007+AD1018),IF(AD985<=0,0,-MIN(((AD996+AD1018)/AD985)*((AD996+AD1018)>0),(AD996+AD1018))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1030},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S986<=0,S997+S1008+S1019<0),-(S997+S1008+S1019),IF(S986<=0,0,-MIN(((S997+S1019)/S986)*((S997+S1019)>0),(S997+S1019))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD986<=0,AD997+AD1008+AD1019<0),-(AD997+AD1008+AD1019),IF(AD986<=0,0,-MIN(((AD997+AD1019)/AD986)*((AD997+AD1019)>0),(AD997+AD1019))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S987<=0,S998+S1009+S1020<0),-(S998+S1009+S1020),IF(S987<=0,0,-MIN(((S998+S1020)/S987)*((S998+S1020)>0),(S998+S1020))))","v":-5.0786506666666668E-3},-5.078650666666666E-3,-5.078650666666666E-3,-5.078650666666666E-3,-5.0786506666666668E-3,-5.078650666666666E-3,-5.0786506666666668E-3,-5.0786506666666668E-3,-5.078650666666666E-3,-5.078650666666666E-3,-5.078650666666666E-3,{"$f":"IF(AND(AD987<=0,AD998+AD1009+AD1020<0),-(AD998+AD1009+AD1020),IF(AD987<=0,0,-MIN(((AD998+AD1020)/AD987)*((AD998+AD1020)>0),(AD998+AD1020))))","v":-5.078650666666666E-3},-5.078650666666666E-3,-5.0786506666666651E-3,-5.0786506666666651E-3,0]
[{"$f":"ROW()","v":1032},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S988<=0,S999+S1010+S1021<0),-(S999+S1010+S1021),IF(S988<=0,0,-MIN(((S999+S1021)/S988)*((S999+S1021)>0),(S999+S1021))))","v":-2.7214630000000007E-2},{"$f":"IF(AND(T988<=0,T999+T1010+T1021<0),-(T999+T1010+T1021),IF(T988<=0,0,-MIN(((T999+T1021)/T988)*((T999+T1021)>0),(T999+T1021))))","v":-2.7214630000000007E-2},{"$f":"IF(AND(U988<=0,U999+U1010+U1021<0),-(U999+U1010+U1021),IF(U988<=0,0,-MIN(((U999+U1021)/U988)*((U999+U1021)>0),(U999+U1021))))","v":-2.7214630000000004E-2},-2.2287345529075436E-2,-2.2287345529075436E-2,-2.0901847289800237E-2,-2.0901847289800241E-2,-2.0901847289800244E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,{"$f":"IF(AND(AD988<=0,AD999+AD1010+AD1021<0),-(AD999+AD1010+AD1021),IF(AD988<=0,0,-MIN(((AD999+AD1021)/AD988)*((AD999+AD1021)>0),(AD999+AD1021))))","v":-2.0901847289800241E-2},-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2]
[{"$f":"ROW()","v":1033},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1034},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1035},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S1003<0,-S1003,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD1003<0,-AD1003,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S993<=0,S1004+S1015+S1026<0),-(S1004+S1015+S1026),IF(S993<=0,0,-MIN(((S1004+S1026)/S993)*((S1004+S1026)>0),(S1004+S1026))))","v":0},{"$f":"IF(AND(T993<=0,T1004+T1015+T1026<0),-(T1004+T1015+T1026),IF(T993<=0,0,-MIN(((T1004+T1026)/T993)*((T1004+T1026)>0),(T1004+T1026))))","v":0},{"$f":"IF(AND(U993<=0,U1004+U1015+U1026<0),-(U1004+U1015+U1026),IF(U993<=0,0,-MIN(((U1004+U1026)/U993)*((U1004+U1026)>0),(U1004+U1026))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD993<=0,AD1004+AD1015+AD1026<0),-(AD1004+AD1015+AD1026),IF(AD993<=0,0,-MIN(((AD1004+AD1026)/AD993)*((AD1004+AD1026)>0),(AD1004+AD1026))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1029:S1037)","v":-3.2293280666666674E-2},{"$f":"SUM(T1029:T1037)","v":-3.2293280666666674E-2},{"$f":"SUM(U1029:U1037)","v":-3.2293280666666667E-2},{"$f":"SUM(V1029:V1037)","v":-2.7365996195742103E-2},{"$f":"SUM(W1029:W1037)","v":-2.7365996195742103E-2},{"$f":"SUM(X1029:X1037)","v":-2.5980497956466904E-2},{"$f":"SUM(Y1029:Y1037)","v":-2.5980497956466907E-2},{"$f":"SUM(Z1029:Z1037)","v":-2.5980497956466911E-2},{"$f":"SUM(AA1029:AA1037)","v":-2.5980497956466907E-2},{"$f":"SUM(AB1029:AB1037)","v":-2.5980497956466907E-2},{"$f":"SUM(AC1029:AC1037)","v":-2.5980497956466907E-2},-2.5980497956466907E-2,-2.5980497956466907E-2,-2.5980497956466904E-2,-2.5980497956466904E-2,{"$f":"SUM(AH1029:AH1037)","v":-2.0901847289800241E-2}]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R996+R1007+R1018+R1029","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD996+AD1007+AD1018+AD1029","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R997+R1008+R1019+R1030","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD997+AD1008+AD1019+AD1030","v":0},0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R998+R1009+R1020+R1031","v":7.6179759999999999E-2},7.1101109333333329E-2,6.6022458666666659E-2,6.0943807999999995E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2,2.0314602666666664E-2,{"$f":"AD998+AD1009+AD1020+AD1031","v":1.5235951999999997E-2},1.015730133333333E-2,5.0786506666666651E-3,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R999+R1010+R1021+R1032","v":0.54429260000000013},0.51707797000000011,0.48986334000000009,0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241,0.18811662560820216,{"$f":"AD999+AD1010+AD1021+AD1032","v":0.16721477831840192},0.14631293102860168,0.12541108373880144,0.1045092364490012,8.3607389159200962E-2]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1000+R1011+R1022+R1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1001+R1012+R1023+R1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1002+R1013+R1024+R1035","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1003+R1014+R1025+R1036","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AD1003+AD1014+AD1025+AD1036","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996]
[{"$f":"ROW()","v":1048},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1004+R1015+R1026+R1037","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1004+AD1015+AD1026+AD1037","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1040:R1048)","v":1.2817655700000001},1.2494722893333334,{"$f":"SUM(T1040:T1048)","v":1.2171790086666667},{"$f":"SUM(U1040:U1048)","v":1.184885728},{"$f":"SUM(V1040:V1048)","v":1.0737558957985402},{"$f":"SUM(W1040:W1048)","v":1.0463898996027983},{"$f":"SUM(X1040:X1048)","v":0.99962692805720332},{"$f":"SUM(Y1040:Y1048)","v":0.97364643010073648},{"$f":"SUM(Z1040:Z1048)","v":0.94766593214426953},{"$f":"SUM(AA1040:AA1048)","v":0.92168543418780269},{"$f":"SUM(AB1040:AB1048)","v":0.89570493623133574},{"$f":"SUM(AC1040:AC1048)","v":0.86972443827486878},0.84374394031840194,0.81776344236193499,0.79178294440546804,0.7658024464490012,{"$f":"SUM(AH1040:AH1048)","v":0.74490059915920093}]
[{"$f":"ROW()","v":1050},"Over Depreciation"]
[{"$f":"ROW()","v":1051},null,"Pipeline"]
[{"$f":"ROW()","v":1052},null,"Compression"]
[{"$f":"ROW()","v":1053},null,"Metering"]
[{"$f":"ROW()","v":1054},null,"Other Depreciable"]
[{"$f":"ROW()","v":1055},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1056},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1057},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1058},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1059},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1060},null,"Total"]
[{"$f":"ROW()","v":1061}]
["2010 Capex"]
[{"$f":"ROW()","v":1063},"Life"]
[{"$f":"ROW()","v":1064},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,T1064-1)","v":19},{"$f":"MAX(0,U1064-1)","v":18},{"$f":"MAX(0,V1064-1)","v":17},{"$f":"MAX(0,W1064-1)","v":16},{"$f":"MAX(0,X1064-1)","v":15},{"$f":"MAX(0,Y1064-1)","v":14},{"$f":"MAX(0,Z1064-1)","v":13},{"$f":"MAX(0,AA1064-1)","v":12},{"$f":"MAX(0,AB1064-1)","v":11},{"$f":"MAX(0,AC1064-1)","v":10},{"$f":"MAX(0,AD1064-1)","v":9},{"$f":"MAX(0,AE1064-1)","v":8},{"$f":"MAX(0,AF1064-1)","v":7},{"$f":"MAX(0,AG1064-1)","v":6}]
[{"$f":"ROW()","v":1065},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1066},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1067},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1068},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1072},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,T1072-1)","v":4},{"$f":"MAX(0,U1072-1)","v":3},{"$f":"MAX(0,V1072-1)","v":2},{"$f":"MAX(0,W1072-1)","v":1},{"$f":"MAX(0,X1072-1)","v":0},{"$f":"MAX(0,Y1072-1)","v":0},{"$f":"MAX(0,Z1072-1)","v":0},{"$f":"MAX(0,AA1072-1)","v":0},{"$f":"MAX(0,AB1072-1)","v":0},{"$f":"MAX(0,AC1072-1)","v":0},{"$f":"MAX(0,AD1072-1)","v":0},{"$f":"MAX(0,AE1072-1)","v":0},{"$f":"MAX(0,AF1072-1)","v":0},{"$f":"MAX(0,AG1072-1)","v":0}]
[{"$f":"ROW()","v":1073}]
[{"$f":"ROW()","v":1074},"Opening Value"]
[{"$f":"ROW()","v":1075},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1119","v":0},489.95989998000005,{"$f":"T1119","v":465.46190498100003},440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992,{"$f":"AC1119","v":244.97994998999994},220.48195499099995,195.98395999199997,171.48596499299998,146.987969994]
[{"$f":"ROW()","v":1076},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,52.260917140000004,{"$f":"T1120","v":49.647871283000001},47.034825425999998,44.421779568999995,41.808733711999992,39.195687854999989,36.582641997999993,33.969596140999997,31.356550283999997,28.743504426999998,26.130458569999998,23.517412712999999,20.904366855999999,18.291320999,15.678275142]
[{"$f":"ROW()","v":1077},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7555367100000003,{"$f":"T1121","v":4.4385009293333333},4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684,1.5851789033333334,1.2681431226666668,0.95110734200000013,0.63407156133333342,0.31703578066666671]
[{"$f":"ROW()","v":1078},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,71.22399494000004,{"$f":"T1122","v":67.662795193000036},64.101595446000033,60.525519187107797,56.948678605663318,53.090796139935193,49.551409730606181,46.012023321277169,42.472636911948157,38.933250502619146,35.393864093290134,31.854477683961122,28.31509127463211,24.775704865303098,21.236318455974082]
[{"$f":"ROW()","v":1079},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1123","v":0},{"$f":"S1123","v":0},{"$f":"T1123","v":0},{"$f":"U1123","v":0},{"$f":"V1123","v":0},{"$f":"W1123","v":0},{"$f":"X1123","v":0},{"$f":"Y1123","v":0},{"$f":"Z1123","v":0},{"$f":"AA1123","v":0},{"$f":"AB1123","v":0},{"$f":"AC1123","v":0},{"$f":"AD1123","v":0},{"$f":"AE1123","v":0},{"$f":"AF1123","v":0},{"$f":"AG1123","v":0}]
[{"$f":"ROW()","v":1080},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1126","v":0},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AC1126","v":0.66606215000000002},{"$f":"AD1126","v":0.66606215000000002},{"$f":"AE1126","v":0.66606215000000002},{"$f":"AF1126","v":0.66606215000000002},{"$f":"AG1126","v":0.66606215000000002}]
[{"$f":"ROW()","v":1083},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1127","v":0},{"$f":"S1127","v":0},{"$f":"T1127","v":0},{"$f":"U1127","v":0},{"$f":"V1127","v":0},{"$f":"W1127","v":0},{"$f":"X1127","v":0},{"$f":"Y1127","v":0},{"$f":"Z1127","v":0},{"$f":"AA1127","v":0},{"$f":"AB1127","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1075:S1083)","v":0},{"$f":"SUM(T1075:T1083)","v":618.86641092000002},{"$f":"SUM(U1075:U1083)","v":587.87713453633353},{"$f":"SUM(V1075:V1083)","v":556.88785815266669},{"$f":"SUM(W1075:W1083)","v":525.88370525710775},{"$f":"SUM(X1075:X1083)","v":494.87878803899662},{"$f":"SUM(Y1075:Y1083)","v":463.5928289366019},{"$f":"SUM(Z1075:Z1083)","v":432.62536589060613},{"$f":"SUM(AA1075:AA1083)","v":401.65790284461048},{"$f":"SUM(AB1075:AB1083)","v":370.69043979861476},{"$f":"SUM(AC1075:AC1083)","v":339.7229767526191},308.75551370662339,277.78805066062773,246.82058761463205,215.85312456863639,{"$f":"SUM(AH1075:AH1083)","v":184.8856615226407}]
[{"$f":"ROW()","v":1085},"Capex"]
[{"$f":"ROW()","v":1086},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$216","v":489.95989998000005}]
[{"$f":"ROW()","v":1087},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$217","v":52.260917140000004}]
[{"$f":"ROW()","v":1088},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$218","v":4.7555367100000003}]
[{"$f":"ROW()","v":1089},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$219","v":71.22399494000004}]
[{"$f":"ROW()","v":1090},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$220","v":0}]
[{"$f":"ROW()","v":1091},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$221","v":0}]
[{"$f":"ROW()","v":1092},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$222","v":0}]
[{"$f":"ROW()","v":1093},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$223","v":0.66606215000000002}]
[{"$f":"ROW()","v":1094},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$224","v":0}]
[{"$f":"ROW()","v":1095},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1086:S1094)","v":618.86641092000002}]
[{"$f":"ROW()","v":1096},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1097},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2055","v":0},{"$f":"-Inputs!U2055","v":0},{"$f":"-Inputs!V2055","v":0},{"$f":"-Inputs!W2055","v":0},{"$f":"-Inputs!X2055","v":0}]
[{"$f":"ROW()","v":1098},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2056","v":0},{"$f":"-Inputs!U2056","v":0},{"$f":"-Inputs!V2056","v":0},{"$f":"-Inputs!W2056","v":0},{"$f":"-Inputs!X2056","v":0}]
[{"$f":"ROW()","v":1099},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2057","v":0},{"$f":"-Inputs!U2057","v":0},{"$f":"-Inputs!V2057","v":0},{"$f":"-Inputs!W2057","v":0},{"$f":"-Inputs!X2057","v":0}]
[{"$f":"ROW()","v":1100},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2058","v":0},{"$f":"-Inputs!U2058","v":0},{"$f":"-Inputs!V2058","v":-1.5751600827070229E-2},{"$f":"-Inputs!W2058","v":-1.7548168590523865E-2},{"$f":"-Inputs!X2058","v":-0.31849605639911122}]
[{"$f":"ROW()","v":1101},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2059","v":0},{"$f":"-Inputs!U2059","v":0},{"$f":"-Inputs!V2059","v":0},{"$f":"-Inputs!W2059","v":0},{"$f":"-Inputs!X2059","v":0}]
[{"$f":"ROW()","v":1102},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2060","v":0},{"$f":"-Inputs!U2060","v":0},{"$f":"-Inputs!V2060","v":0},{"$f":"-Inputs!W2060","v":0},{"$f":"-Inputs!X2060","v":0}]
[{"$f":"ROW()","v":1103},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2061","v":0},{"$f":"-Inputs!U2061","v":0},{"$f":"-Inputs!V2061","v":0},{"$f":"-Inputs!W2061","v":0},{"$f":"-Inputs!X2061","v":0}]
[{"$f":"ROW()","v":1104},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2062","v":0},{"$f":"-Inputs!U2062","v":0},{"$f":"-Inputs!V2062","v":0},{"$f":"-Inputs!W2062","v":0},{"$f":"-Inputs!X2062","v":0}]
[{"$f":"ROW()","v":1105},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1106},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1097:T1105)","v":0},{"$f":"SUM(U1097:U1105)","v":0},{"$f":"SUM(V1097:V1105)","v":-1.5751600827070229E-2},{"$f":"SUM(W1097:W1105)","v":-1.7548168590523865E-2},{"$f":"SUM(X1097:X1105)","v":-0.31849605639911122},{"$f":"SUM(Y1097:Y1105)","v":0},{"$f":"SUM(Z1097:Z1105)","v":0},{"$f":"SUM(AA1097:AA1105)","v":0},{"$f":"SUM(AB1097:AB1105)","v":0},{"$f":"SUM(AC1097:AC1105)","v":0},0,0,0,0,{"$f":"SUM(AH1097:AH1105)","v":0}]
[{"$f":"ROW()","v":1107},"Depreciation"]
[{"$f":"ROW()","v":1108},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1064<=0,T1075+T1086+T1097<0),-(T1075+T1086+T1097),IF(T1064<=0,0,-MIN(((T1075+T1097)/T1064)*((T1075+T1097)>0),(T1075+T1097))))","v":-24.497994999000003},-24.497994999000003,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999996,-24.497994998999996,-24.497994998999996,-24.497994998999992,{"$f":"IF(AND(AD1064<=0,AD1075+AD1086+AD1097<0),-(AD1075+AD1086+AD1097),IF(AD1064<=0,0,-MIN(((AD1075+AD1097)/AD1064)*((AD1075+AD1097)>0),(AD1075+AD1097))))","v":-24.497994998999992},-24.497994998999996,-24.497994998999996,-24.497994998999996,-24.497994998999999]
[{"$f":"ROW()","v":1109},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1065<=0,T1076+T1087+T1098<0),-(T1076+T1087+T1098),IF(T1065<=0,0,-MIN(((T1076+T1098)/T1065)*((T1076+T1098)>0),(T1076+T1098))))","v":-2.6130458570000004},-2.6130458569999999,-2.6130458569999999,-2.6130458569999995,-2.6130458569999995,-2.613045856999999,-2.6130458569999995,-2.6130458569999999,-2.6130458569999999,-2.6130458569999999,{"$f":"IF(AND(AD1065<=0,AD1076+AD1087+AD1098<0),-(AD1076+AD1087+AD1098),IF(AD1065<=0,0,-MIN(((AD1076+AD1098)/AD1065)*((AD1076+AD1098)>0),(AD1076+AD1098))))","v":-2.6130458569999999},-2.6130458569999999,-2.6130458569999999,-2.6130458569999999,-2.6130458569999999]
[{"$f":"ROW()","v":1110},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1066<=0,T1077+T1088+T1099<0),-(T1077+T1088+T1099),IF(T1066<=0,0,-MIN(((T1077+T1099)/T1066)*((T1077+T1099)>0),(T1077+T1099))))","v":-0.31703578066666671},-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,{"$f":"IF(AND(AD1066<=0,AD1077+AD1088+AD1099<0),-(AD1077+AD1088+AD1099),IF(AD1066<=0,0,-MIN(((AD1077+AD1099)/AD1066)*((AD1077+AD1099)>0),(AD1077+AD1099))))","v":-0.31703578066666671},-0.31703578066666671,-0.31703578066666671,-0.31703578066666671,-0.31703578066666671]
[{"$f":"ROW()","v":1111},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1067<=0,T1078+T1089+T1100<0),-(T1078+T1089+T1100),IF(T1067<=0,0,-MIN(((T1078+T1100)/T1067)*((T1078+T1100)>0),(T1078+T1100))))","v":-3.5611997470000021},{"$f":"IF(AND(U1067<=0,U1078+U1089+U1100<0),-(U1078+U1089+U1100),IF(U1067<=0,0,-MIN(((U1078+U1100)/U1067)*((U1078+U1100)>0),(U1078+U1100))))","v":-3.5611997470000021},-3.5603246580651646,-3.5592924128539574,-3.5393864093290128,-3.5393864093290128,-3.5393864093290128,-3.5393864093290128,-3.5393864093290133,-3.5393864093290133,{"$f":"IF(AND(AD1067<=0,AD1078+AD1089+AD1100<0),-(AD1078+AD1089+AD1100),IF(AD1067<=0,0,-MIN(((AD1078+AD1100)/AD1067)*((AD1078+AD1100)>0),(AD1078+AD1100))))","v":-3.5393864093290133},-3.5393864093290137,-3.5393864093290137,-3.5393864093290142,-3.5393864093290137]
[{"$f":"ROW()","v":1112},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1068<=0,T1079+T1090+T1101<0),-(T1079+T1090+T1101),IF(T1068<=0,0,-MIN(((T1079+T1101)/T1068)*((T1079+T1101)>0),(T1079+T1101))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1069<=0,T1080+T1091+T1102<0),-(T1080+T1091+T1102),IF(T1069<=0,0,-MIN(((T1080+T1102)/T1069)*((T1080+T1102)>0),(T1080+T1102))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1114},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1070<=0,T1081+T1092+T1103<0),-(T1081+T1092+T1103),IF(T1070<=0,0,-MIN(((T1081+T1103)/T1070)*((T1081+T1103)>0),(T1081+T1103))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T1082<0,-T1082,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD1082<0,-AD1082,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1072<=0,T1083+T1094+T1105<0),-(T1083+T1094+T1105),IF(T1072<=0,0,-MIN(((T1083+T1105)/T1072)*((T1083+T1105)>0),(T1083+T1105))))","v":0},{"$f":"IF(AND(U1072<=0,U1083+U1094+U1105<0),-(U1083+U1094+U1105),IF(U1072<=0,0,-MIN(((U1083+U1105)/U1072)*((U1083+U1105)>0),(U1083+U1105))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1072<=0,AD1083+AD1094+AD1105<0),-(AD1083+AD1094+AD1105),IF(AD1072<=0,0,-MIN(((AD1083+AD1105)/AD1072)*((AD1083+AD1105)>0),(AD1083+AD1105))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1108:T1116)","v":-30.989276383666674},{"$f":"SUM(U1108:U1116)","v":-30.989276383666674},{"$f":"SUM(V1108:V1116)","v":-30.98840129473183},{"$f":"SUM(W1108:W1116)","v":-30.987369049520623},{"$f":"SUM(X1108:X1116)","v":-30.967463045995679},{"$f":"SUM(Y1108:Y1116)","v":-30.967463045995679},{"$f":"SUM(Z1108:Z1116)","v":-30.967463045995675},{"$f":"SUM(AA1108:AA1116)","v":-30.967463045995675},{"$f":"SUM(AB1108:AB1116)","v":-30.967463045995675},{"$f":"SUM(AC1108:AC1116)","v":-30.967463045995672},-30.967463045995672,-30.967463045995679,-30.967463045995679,-30.967463045995679,{"$f":"SUM(AH1108:AH1116)","v":-30.967463045995679}]
[{"$f":"ROW()","v":1118},"Closing Value"]
[{"$f":"ROW()","v":1119},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1075+S1086+S1097+S1108","v":489.95989998000005},465.46190498100003,440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992,244.97994998999994,{"$f":"AD1075+AD1086+AD1097+AD1108","v":220.48195499099995},195.98395999199997,171.48596499299998,146.987969994,122.489974995]
[{"$f":"ROW()","v":1120},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1076+S1087+S1098+S1109","v":52.260917140000004},49.647871283000001,47.034825425999998,44.421779568999995,41.808733711999992,39.195687854999989,36.582641997999993,33.969596140999997,31.356550283999997,28.743504426999998,26.130458569999998,{"$f":"AD1076+AD1087+AD1098+AD1109","v":23.517412712999999},20.904366855999999,18.291320999,15.678275142,13.065229285000001]
[{"$f":"ROW()","v":1121},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1077+S1088+S1099+S1110","v":4.7555367100000003},4.4385009293333333,4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684,1.5851789033333334,{"$f":"AD1077+AD1088+AD1099+AD1110","v":1.2681431226666668},0.95110734200000013,0.63407156133333342,0.31703578066666671,0]
[{"$f":"ROW()","v":1122},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1078+S1089+S1100+S1111","v":71.22399494000004},67.662795193000036,64.101595446000033,60.525519187107797,56.948678605663318,53.090796139935193,49.551409730606181,46.012023321277169,42.472636911948157,38.933250502619146,35.393864093290134,{"$f":"AD1078+AD1089+AD1100+AD1111","v":31.854477683961122},28.31509127463211,24.775704865303098,21.236318455974082,17.696932046645067]
[{"$f":"ROW()","v":1123},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1079+S1090+S1101+S1112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1080+S1091+S1102+S1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1081+S1092+S1103+S1114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1126},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1082+S1093+S1104+S1115","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AD1082+AD1093+AD1104+AD1115","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002]
[{"$f":"ROW()","v":1127},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1083+S1094+S1105+S1116","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD1083+AD1094+AD1105+AD1116","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1119:S1127)","v":618.86641092000002},587.87713453633353,{"$f":"SUM(U1119:U1127)","v":556.88785815266669},{"$f":"SUM(V1119:V1127)","v":525.88370525710775},{"$f":"SUM(W1119:W1127)","v":494.87878803899662},{"$f":"SUM(X1119:X1127)","v":463.5928289366019},{"$f":"SUM(Y1119:Y1127)","v":432.62536589060613},{"$f":"SUM(Z1119:Z1127)","v":401.65790284461048},{"$f":"SUM(AA1119:AA1127)","v":370.69043979861476},{"$f":"SUM(AB1119:AB1127)","v":339.7229767526191},{"$f":"SUM(AC1119:AC1127)","v":308.75551370662339},277.78805066062773,246.82058761463205,215.85312456863639,184.8856615226407,{"$f":"SUM(AH1119:AH1127)","v":153.91819847664505}]
[{"$f":"ROW()","v":1129},"Over Depreciation"]
[{"$f":"ROW()","v":1130},null,"Pipeline"]
[{"$f":"ROW()","v":1131},null,"Compression"]
[{"$f":"ROW()","v":1132},null,"Metering"]
[{"$f":"ROW()","v":1133},null,"Other Depreciable"]
[{"$f":"ROW()","v":1134},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1135},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1136},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1137},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1138},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1139},null,"Total"]
[{"$f":"ROW()","v":1140}]
["2011 Capex"]
[{"$f":"ROW()","v":1142},"Life"]
[{"$f":"ROW()","v":1143},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,U1143-1)","v":19},{"$f":"MAX(0,V1143-1)","v":18},{"$f":"MAX(0,W1143-1)","v":17},{"$f":"MAX(0,X1143-1)","v":16},{"$f":"MAX(0,Y1143-1)","v":15},{"$f":"MAX(0,Z1143-1)","v":14},{"$f":"MAX(0,AA1143-1)","v":13},{"$f":"MAX(0,AB1143-1)","v":12},{"$f":"MAX(0,AC1143-1)","v":11},{"$f":"MAX(0,AD1143-1)","v":10},{"$f":"MAX(0,AE1143-1)","v":9},{"$f":"MAX(0,AF1143-1)","v":8},{"$f":"MAX(0,AG1143-1)","v":7}]
[{"$f":"ROW()","v":1144},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1145},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1146},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1147},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1148},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1149},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,U1151-1)","v":4},{"$f":"MAX(0,V1151-1)","v":3},{"$f":"MAX(0,W1151-1)","v":2},{"$f":"MAX(0,X1151-1)","v":1},{"$f":"MAX(0,Y1151-1)","v":0},{"$f":"MAX(0,Z1151-1)","v":0},{"$f":"MAX(0,AA1151-1)","v":0},{"$f":"MAX(0,AB1151-1)","v":0},{"$f":"MAX(0,AC1151-1)","v":0},{"$f":"MAX(0,AD1151-1)","v":0},{"$f":"MAX(0,AE1151-1)","v":0},{"$f":"MAX(0,AF1151-1)","v":0},{"$f":"MAX(0,AG1151-1)","v":0}]
[{"$f":"ROW()","v":1152}]
[{"$f":"ROW()","v":1153},"Opening Value"]
[{"$f":"ROW()","v":1154},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},{"$f":"T1198","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819,{"$f":"AC1198","v":25.363093667426917},23.057357879479014,20.751622091531111,18.445886303583208,16.140150515635305]
[{"$f":"ROW()","v":1155},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1199","v":0},{"$f":"T1199","v":28.967105928784179},27.518750632344968,26.070395335905758,24.622040039466548,23.173684743027337,21.725329446588127,20.27697415014892,18.828618853709713,17.380263557270503,15.931908260831294,14.483552964392086,13.035197667952877,11.586842371513669,10.13848707507446]
[{"$f":"ROW()","v":1156},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1200","v":0},{"$f":"T1200","v":0.34960930225343861},0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135,0.13984372090137545,0.11653643408447954,9.3229147267583634E-2,6.9921860450687726E-2,4.6614573633791817E-2]
[{"$f":"ROW()","v":1157},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1201","v":0},{"$f":"T1201","v":51.422946005191569},48.851798704931994,46.259133474387426,43.612881964472628,41.047418319503649,38.48195467453467,35.916491029565691,33.351027384596712,30.785563739627733,28.220100094658754,25.654636449689775,23.089172804720796,20.523709159751817,17.958245514782838]
[{"$f":"ROW()","v":1158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1202","v":0},{"$f":"T1202","v":0},{"$f":"U1202","v":0},{"$f":"V1202","v":0},{"$f":"W1202","v":0},{"$f":"X1202","v":0},{"$f":"Y1202","v":0},{"$f":"Z1202","v":0},{"$f":"AA1202","v":0},{"$f":"AB1202","v":0},{"$f":"AC1202","v":0},{"$f":"AD1202","v":0},{"$f":"AE1202","v":0},{"$f":"AF1202","v":0},{"$f":"AG1202","v":0}]
[{"$f":"ROW()","v":1159},null,"Cathodic/Corrosion 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]
[{"$f":"ROW()","v":1160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1161},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1205","v":0},-1.6308843332665156E-2,0,0,0,0,0,0,0,0,{"$f":"AC1205","v":0},{"$f":"AD1205","v":0},{"$f":"AE1205","v":0},{"$f":"AF1205","v":0},{"$f":"AG1205","v":0}]
[{"$f":"ROW()","v":1162},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1206","v":0},{"$f":"T1206","v":0},{"$f":"U1206","v":0},{"$f":"V1206","v":0},{"$f":"W1206","v":0},{"$f":"X1206","v":0},{"$f":"Y1206","v":0},{"$f":"Z1206","v":0},{"$f":"AA1206","v":0},{"$f":"AB1206","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1154:T1162)","v":0},{"$f":"SUM(U1154:U1162)","v":126.83806815185457},{"$f":"SUM(V1154:V1162)","v":120.50583132372364},{"$f":"SUM(W1154:W1162)","v":114.13576772197507},{"$f":"SUM(X1154:X1162)","v":107.71211784085625},{"$f":"SUM(Y1154:Y1162)","v":101.36925582468328},{"$f":"SUM(Z1154:Z1162)","v":95.026393808510278},{"$f":"SUM(AA1154:AA1162)","v":88.683531792337305},{"$f":"SUM(AB1154:AB1162)","v":82.340669776164304},{"$f":"SUM(AC1154:AC1162)","v":75.997807759991332},69.654945743818331,63.312083727645359,56.969221711472372,50.626359695299385,{"$f":"SUM(AH1154:AH1162)","v":44.283497679126398}]
[{"$f":"ROW()","v":1164},"Capex"]
[{"$f":"ROW()","v":1165},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$216","v":46.114715758958042}]
[{"$f":"ROW()","v":1166},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$217","v":28.967105928784179}]
[{"$f":"ROW()","v":1167},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$218","v":0.34960930225343861}]
[{"$f":"ROW()","v":1168},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$219","v":51.422946005191569}]
[{"$f":"ROW()","v":1169},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$220","v":0}]
[{"$f":"ROW()","v":1170},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$221","v":0}]
[{"$f":"ROW()","v":1171},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$222","v":0}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$223","v":-1.6308843332665156E-2}]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$224","v":0}]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1165:T1173)","v":126.83806815185457}]
[{"$f":"ROW()","v":1175},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2066","v":0},{"$f":"-Inputs!V2066","v":0},{"$f":"-Inputs!W2066","v":0},{"$f":"-Inputs!X2066","v":0}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2067","v":0},{"$f":"-Inputs!V2067","v":0},{"$f":"-Inputs!W2067","v":0},{"$f":"-Inputs!X2067","v":0}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2068","v":0},{"$f":"-Inputs!V2068","v":0},{"$f":"-Inputs!W2068","v":0},{"$f":"-Inputs!X2068","v":0}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2069","v":0},{"$f":"-Inputs!V2069","v":-2.2713370856379426E-2},{"$f":"-Inputs!W2069","v":-8.078786494581916E-2},{"$f":"-Inputs!X2069","v":0}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2070","v":0},{"$f":"-Inputs!V2070","v":0},{"$f":"-Inputs!W2070","v":0},{"$f":"-Inputs!X2070","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2071","v":0},{"$f":"-Inputs!V2071","v":0},{"$f":"-Inputs!W2071","v":0},{"$f":"-Inputs!X2071","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2072","v":0},{"$f":"-Inputs!V2072","v":0},{"$f":"-Inputs!W2072","v":0},{"$f":"-Inputs!X2072","v":0}]
[{"$f":"ROW()","v":1183},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2073","v":0},{"$f":"-Inputs!V2073","v":0},{"$f":"-Inputs!W2073","v":0},{"$f":"-Inputs!X2073","v":0}]
[{"$f":"ROW()","v":1184},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1185},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1176:U1184)","v":0},{"$f":"SUM(V1176:V1184)","v":-2.2713370856379426E-2},{"$f":"SUM(W1176:W1184)","v":-8.078786494581916E-2},{"$f":"SUM(X1176:X1184)","v":0},{"$f":"SUM(Y1176:Y1184)","v":0},{"$f":"SUM(Z1176:Z1184)","v":0},{"$f":"SUM(AA1176:AA1184)","v":0},{"$f":"SUM(AB1176:AB1184)","v":0},{"$f":"SUM(AC1176:AC1184)","v":0},0,0,0,0,{"$f":"SUM(AH1176:AH1184)","v":0}]
[{"$f":"ROW()","v":1186},"Depreciation"]
[{"$f":"ROW()","v":1187},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1143<=0,U1154+U1165+U1176<0),-(U1154+U1165+U1176),IF(U1143<=0,0,-MIN(((U1154+U1176)/U1143)*((U1154+U1176)>0),(U1154+U1176))))","v":-2.3057357879479019},-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479015,{"$f":"IF(AND(AD1143<=0,AD1154+AD1165+AD1176<0),-(AD1154+AD1165+AD1176),IF(AD1143<=0,0,-MIN(((AD1154+AD1176)/AD1143)*((AD1154+AD1176)>0),(AD1154+AD1176))))","v":-2.3057357879479015},-2.3057357879479015,-2.305735787947901,-2.305735787947901,-2.3057357879479006]
[{"$f":"ROW()","v":1188},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1144<=0,U1155+U1166+U1177<0),-(U1155+U1166+U1177),IF(U1144<=0,0,-MIN(((U1155+U1177)/U1144)*((U1155+U1177)>0),(U1155+U1177))))","v":-1.448355296439209},-1.4483552964392088,-1.4483552964392088,-1.4483552964392086,-1.4483552964392086,-1.4483552964392084,-1.4483552964392086,-1.4483552964392088,-1.4483552964392086,{"$f":"IF(AND(AD1144<=0,AD1155+AD1166+AD1177<0),-(AD1155+AD1166+AD1177),IF(AD1144<=0,0,-MIN(((AD1155+AD1177)/AD1144)*((AD1155+AD1177)>0),(AD1155+AD1177))))","v":-1.4483552964392086},-1.4483552964392086,-1.4483552964392086,-1.4483552964392086,-1.4483552964392086]
[{"$f":"ROW()","v":1189},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1145<=0,U1156+U1167+U1178<0),-(U1156+U1167+U1178),IF(U1145<=0,0,-MIN(((U1156+U1178)/U1145)*((U1156+U1178)>0),(U1156+U1178))))","v":-2.3307286816895909E-2},-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895902E-2,-2.3307286816895902E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,{"$f":"IF(AND(AD1145<=0,AD1156+AD1167+AD1178<0),-(AD1156+AD1167+AD1178),IF(AD1145<=0,0,-MIN(((AD1156+AD1178)/AD1145)*((AD1156+AD1178)>0),(AD1156+AD1178))))","v":-2.3307286816895909E-2},-2.3307286816895909E-2,-2.3307286816895909E-2,-2.3307286816895909E-2,-2.3307286816895909E-2]
[{"$f":"ROW()","v":1190},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1146<=0,U1157+U1168+U1179<0),-(U1157+U1168+U1179),IF(U1146<=0,0,-MIN(((U1157+U1179)/U1146)*((U1157+U1179)>0),(U1157+U1179))))","v":-2.5711473002595784},-2.5699518596881901,-2.5654636449689781,-2.5654636449689781,-2.5654636449689781,-2.5654636449689781,-2.5654636449689781,-2.5654636449689781,-2.5654636449689776,{"$f":"IF(AND(AD1146<=0,AD1157+AD1168+AD1179<0),-(AD1157+AD1168+AD1179),IF(AD1146<=0,0,-MIN(((AD1157+AD1179)/AD1146)*((AD1157+AD1179)>0),(AD1157+AD1179))))","v":-2.5654636449689776},-2.5654636449689776,-2.5654636449689772,-2.5654636449689772,-2.5654636449689767]
[{"$f":"ROW()","v":1191},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1147<=0,U1158+U1169+U1180<0),-(U1158+U1169+U1180),IF(U1147<=0,0,-MIN(((U1158+U1180)/U1147)*((U1158+U1180)>0),(U1158+U1180))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1192},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1148<=0,U1159+U1170+U1181<0),-(U1159+U1170+U1181),IF(U1148<=0,0,-MIN(((U1159+U1181)/U1148)*((U1159+U1181)>0),(U1159+U1181))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1193},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1149<=0,U1160+U1171+U1182<0),-(U1160+U1171+U1182),IF(U1149<=0,0,-MIN(((U1160+U1182)/U1149)*((U1160+U1182)>0),(U1160+U1182))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1194},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1161<0,-U1161,0)","v":1.6308843332665156E-2},0,0,0,0,0,0,0,0,{"$f":"IF(AD1161<0,-AD1161,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1195},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1151<=0,U1162+U1173+U1184<0),-(U1162+U1173+U1184),IF(U1151<=0,0,-MIN(((U1162+U1184)/U1151)*((U1162+U1184)>0),(U1162+U1184))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1151<=0,AD1162+AD1173+AD1184<0),-(AD1162+AD1173+AD1184),IF(AD1151<=0,0,-MIN(((AD1162+AD1184)/AD1151)*((AD1162+AD1184)>0),(AD1162+AD1184))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1196},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1187:U1195)","v":-6.3322368281309194},{"$f":"SUM(V1187:V1195)","v":-6.3473502308921965},{"$f":"SUM(W1187:W1195)","v":-6.342862016172985},{"$f":"SUM(X1187:X1195)","v":-6.342862016172985},{"$f":"SUM(Y1187:Y1195)","v":-6.342862016172985},{"$f":"SUM(Z1187:Z1195)","v":-6.342862016172985},{"$f":"SUM(AA1187:AA1195)","v":-6.342862016172985},{"$f":"SUM(AB1187:AB1195)","v":-6.342862016172985},{"$f":"SUM(AC1187:AC1195)","v":-6.3428620161729832},-6.3428620161729832,-6.3428620161729832,-6.3428620161729832,-6.3428620161729832,{"$f":"SUM(AH1187:AH1195)","v":-6.3428620161729814}]
[{"$f":"ROW()","v":1197},"Closing Value"]
[{"$f":"ROW()","v":1198},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1154+T1165+T1176+T1187","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819,25.363093667426917,{"$f":"AD1154+AD1165+AD1176+AD1187","v":23.057357879479014},20.751622091531111,18.445886303583208,16.140150515635305,13.834414727687404]
[{"$f":"ROW()","v":1199},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1155+T1166+T1177+T1188","v":28.967105928784179},27.518750632344968,26.070395335905758,24.622040039466548,23.173684743027337,21.725329446588127,20.27697415014892,18.828618853709713,17.380263557270503,15.931908260831294,{"$f":"AD1155+AD1166+AD1177+AD1188","v":14.483552964392086},13.035197667952877,11.586842371513669,10.13848707507446,8.6901317786352514]
[{"$f":"ROW()","v":1200},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1156+T1167+T1178+T1189","v":0.34960930225343861},0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135,0.13984372090137545,{"$f":"AD1156+AD1167+AD1178+AD1189","v":0.11653643408447954},9.3229147267583634E-2,6.9921860450687726E-2,4.6614573633791817E-2,2.3307286816895909E-2]
[{"$f":"ROW()","v":1201},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1157+T1168+T1179+T1190","v":51.422946005191569},48.851798704931994,46.259133474387426,43.612881964472628,41.047418319503649,38.48195467453467,35.916491029565691,33.351027384596712,30.785563739627733,28.220100094658754,{"$f":"AD1157+AD1168+AD1179+AD1190","v":25.654636449689775},23.089172804720796,20.523709159751817,17.958245514782838,15.392781869813861]
[{"$f":"ROW()","v":1202},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1158+T1169+T1180+T1191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1159+T1170+T1181+T1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1204},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1160+T1171+T1182+T1193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1161+T1172+T1183+T1194","v":-1.6308843332665156E-2},0,0,0,0,0,0,0,0,0,{"$f":"AD1161+AD1172+AD1183+AD1194","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1162+T1173+T1184+T1195","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1162+AD1173+AD1184+AD1195","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1198:T1206)","v":126.83806815185457},120.50583132372364,{"$f":"SUM(V1198:V1206)","v":114.13576772197507},{"$f":"SUM(W1198:W1206)","v":107.71211784085625},{"$f":"SUM(X1198:X1206)","v":101.36925582468328},{"$f":"SUM(Y1198:Y1206)","v":95.026393808510278},{"$f":"SUM(Z1198:Z1206)","v":88.683531792337305},{"$f":"SUM(AA1198:AA1206)","v":82.340669776164304},{"$f":"SUM(AB1198:AB1206)","v":75.997807759991332},{"$f":"SUM(AC1198:AC1206)","v":69.654945743818331},63.312083727645359,56.969221711472372,50.626359695299385,44.283497679126398,{"$f":"SUM(AH1198:AH1206)","v":37.940635662953412}]
[{"$f":"ROW()","v":1208},"Over Depreciation"]
[{"$f":"ROW()","v":1209},null,"Pipeline"]
[{"$f":"ROW()","v":1210},null,"Compression"]
[{"$f":"ROW()","v":1211},null,"Metering"]
[{"$f":"ROW()","v":1212},null,"Other Depreciable"]
[{"$f":"ROW()","v":1213},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1214},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1215},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1218},null,"Total"]
[{"$f":"ROW()","v":1219}]
["2012 Capex"]
[{"$f":"ROW()","v":1221},"Life"]
[{"$f":"ROW()","v":1222},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,V1222-1)","v":19},{"$f":"MAX(0,W1222-1)","v":18},{"$f":"MAX(0,X1222-1)","v":17},{"$f":"MAX(0,Y1222-1)","v":16},{"$f":"MAX(0,Z1222-1)","v":15},{"$f":"MAX(0,AA1222-1)","v":14},{"$f":"MAX(0,AB1222-1)","v":13},{"$f":"MAX(0,AC1222-1)","v":12},{"$f":"MAX(0,AD1222-1)","v":11},{"$f":"MAX(0,AE1222-1)","v":10},{"$f":"MAX(0,AF1222-1)","v":9},{"$f":"MAX(0,AG1222-1)","v":8}]
[{"$f":"ROW()","v":1223},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1224},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1225},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1226},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1227},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1228},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1229},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1230},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,V1230-1)","v":4},{"$f":"MAX(0,W1230-1)","v":3},{"$f":"MAX(0,X1230-1)","v":2},{"$f":"MAX(0,Y1230-1)","v":1},{"$f":"MAX(0,Z1230-1)","v":0},{"$f":"MAX(0,AA1230-1)","v":0},{"$f":"MAX(0,AB1230-1)","v":0},{"$f":"MAX(0,AC1230-1)","v":0},{"$f":"MAX(0,AD1230-1)","v":0},{"$f":"MAX(0,AE1230-1)","v":0},{"$f":"MAX(0,AF1230-1)","v":0},{"$f":"MAX(0,AG1230-1)","v":0}]
[{"$f":"ROW()","v":1231}]
[{"$f":"ROW()","v":1232},"Opening Value"]
[{"$f":"ROW()","v":1233},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1277","v":0},14.606136384299488,13.875829565084514,13.14552274586954,12.415215926654566,11.684909107439593,10.954602288224619,10.224295469009645,9.4939886497946695,8.7636818305796957,8.033375011364722,7.3030681921497473,6.5727613729347727,5.842454553719798]
[{"$f":"ROW()","v":1234},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1278","v":0},8.2960734403383647,7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355,4.9776440642030177,4.5628403921861,4.1480367201691815,3.7332330481522633,3.3184293761353452]
[{"$f":"ROW()","v":1235},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1279","v":0},1.8497595787947199,1.7264422735417386,1.6031249682887574,1.4798076630357762,1.3564903577827949,1.2331730525298135,1.109855747276832,0.98653844202385066,0.86322113677086931,0.73990383151788797,0.61658652626490662,0.49326922101192527,0.36995191575894393]
[{"$f":"ROW()","v":1236},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1280","v":0},6.0559293089849895,5.7531328435357398,5.4401482189493251,5.1379177623410293,4.8356873057327334,4.5334568491244376,4.2312263925161417,3.9289959359078459,3.6267654792995501,3.3245350226912542,3.0223045660829584,2.7200741094746625,2.4178436528663667]
[{"$f":"ROW()","v":1237},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1281","v":0},{"$f":"U1281","v":0},{"$f":"V1281","v":0},{"$f":"W1281","v":0},{"$f":"X1281","v":0},{"$f":"Y1281","v":0},{"$f":"Z1281","v":0},{"$f":"AA1281","v":0},{"$f":"AB1281","v":0},{"$f":"AC1281","v":0},{"$f":"AD1281","v":0},{"$f":"AE1281","v":0},{"$f":"AF1281","v":0},{"$f":"AG1281","v":0}]
[{"$f":"ROW()","v":1238},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1239},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1284","v":0},-3.9006140835444798E-2,0,0,0,0,0,0,0,{"$f":"AC1284","v":0},{"$f":"AD1284","v":0},{"$f":"AE1284","v":0},{"$f":"AF1284","v":0},{"$f":"AG1284","v":0}]
[{"$f":"ROW()","v":1241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1285","v":0},{"$f":"U1285","v":0},{"$f":"V1285","v":0},{"$f":"W1285","v":0},{"$f":"X1285","v":0},{"$f":"Y1285","v":0},{"$f":"Z1285","v":0},{"$f":"AA1285","v":0},{"$f":"AB1285","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1233:U1241)","v":0},{"$f":"SUM(V1233:V1241)","v":30.768892571582118},{"$f":"SUM(W1233:W1241)","v":29.236674450483441},{"$f":"SUM(X1233:X1241)","v":27.65526202941215},{"$f":"SUM(Y1233:Y1241)","v":26.084603776318978},{"$f":"SUM(Z1233:Z1241)","v":24.513945523225814},{"$f":"SUM(AA1233:AA1241)","v":22.943287270132643},{"$f":"SUM(AB1233:AB1241)","v":21.372629017039472},{"$f":"SUM(AC1233:AC1241)","v":19.801970763946301},18.231312510853133,16.660654257759965,15.089996004666794,13.519337751573623,{"$f":"SUM(AH1233:AH1241)","v":11.948679498480454}]
[{"$f":"ROW()","v":1243},"Capex"]
[{"$f":"ROW()","v":1244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$216","v":14.606136384299488}]
[{"$f":"ROW()","v":1245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$217","v":8.2960734403383647}]
[{"$f":"ROW()","v":1246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$218","v":1.8497595787947199}]
[{"$f":"ROW()","v":1247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$219","v":6.0559293089849895}]
[{"$f":"ROW()","v":1248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$220","v":0}]
[{"$f":"ROW()","v":1249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$221","v":0}]
[{"$f":"ROW()","v":1250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$222","v":0}]
[{"$f":"ROW()","v":1251},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$223","v":-3.9006140835444798E-2}]
[{"$f":"ROW()","v":1252},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$224","v":0}]
[{"$f":"ROW()","v":1253},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1244:U1252)","v":30.768892571582118}]
[{"$f":"ROW()","v":1254},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1255},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2077","v":0},{"$f":"-Inputs!W2077","v":0},{"$f":"-Inputs!X2077","v":0}]
[{"$f":"ROW()","v":1256},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2078","v":0},{"$f":"-Inputs!W2078","v":0},{"$f":"-Inputs!X2078","v":0}]
[{"$f":"ROW()","v":1257},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2079","v":0},{"$f":"-Inputs!W2079","v":0},{"$f":"-Inputs!X2079","v":0}]
[{"$f":"ROW()","v":1258},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2080","v":0},{"$f":"-Inputs!W2080","v":-1.0754167978118694E-2},{"$f":"-Inputs!X2080","v":0}]
[{"$f":"ROW()","v":1259},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2081","v":0},{"$f":"-Inputs!W2081","v":0},{"$f":"-Inputs!X2081","v":0}]
[{"$f":"ROW()","v":1260},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2082","v":0},{"$f":"-Inputs!W2082","v":0},{"$f":"-Inputs!X2082","v":0}]
[{"$f":"ROW()","v":1261},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2083","v":0},{"$f":"-Inputs!W2083","v":0},{"$f":"-Inputs!X2083","v":0}]
[{"$f":"ROW()","v":1262},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2084","v":0},{"$f":"-Inputs!W2084","v":0},{"$f":"-Inputs!X2084","v":0}]
[{"$f":"ROW()","v":1263},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1264},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1255:V1263)","v":0},{"$f":"SUM(W1255:W1263)","v":-1.0754167978118694E-2},{"$f":"SUM(X1255:X1263)","v":0},{"$f":"SUM(Y1255:Y1263)","v":0},{"$f":"SUM(Z1255:Z1263)","v":0},{"$f":"SUM(AA1255:AA1263)","v":0},{"$f":"SUM(AB1255:AB1263)","v":0},{"$f":"SUM(AC1255:AC1263)","v":0},0,0,0,0,{"$f":"SUM(AH1255:AH1263)","v":0}]
[{"$f":"ROW()","v":1265},"Depreciation"]
[{"$f":"ROW()","v":1266},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1222<=0,V1233+V1244+V1255<0),-(V1233+V1244+V1255),IF(V1222<=0,0,-MIN(((V1233+V1255)/V1222)*((V1233+V1255)>0),(V1233+V1255))))","v":-0.73030681921497442},-0.73030681921497442,-0.73030681921497442,-0.73030681921497453,-0.73030681921497453,-0.73030681921497453,-0.73030681921497465,-0.73030681921497453,{"$f":"IF(AND(AD1222<=0,AD1233+AD1244+AD1255<0),-(AD1233+AD1244+AD1255),IF(AD1222<=0,0,-MIN(((AD1233+AD1255)/AD1222)*((AD1233+AD1255)>0),(AD1233+AD1255))))","v":-0.73030681921497465},-0.73030681921497476,-0.73030681921497476,-0.73030681921497476,-0.73030681921497476]
[{"$f":"ROW()","v":1267},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1223<=0,V1234+V1245+V1256<0),-(V1234+V1245+V1256),IF(V1223<=0,0,-MIN(((V1234+V1256)/V1223)*((V1234+V1256)>0),(V1234+V1256))))","v":-0.41480367201691826},-0.4148036720169182,-0.4148036720169182,-0.41480367201691815,-0.41480367201691815,-0.4148036720169182,-0.41480367201691815,-0.41480367201691809,{"$f":"IF(AND(AD1223<=0,AD1234+AD1245+AD1256<0),-(AD1234+AD1245+AD1256),IF(AD1223<=0,0,-MIN(((AD1234+AD1256)/AD1223)*((AD1234+AD1256)>0),(AD1234+AD1256))))","v":-0.41480367201691815},-0.4148036720169182,-0.41480367201691815,-0.41480367201691815,-0.41480367201691815]
[{"$f":"ROW()","v":1268},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1224<=0,V1235+V1246+V1257<0),-(V1235+V1246+V1257),IF(V1224<=0,0,-MIN(((V1235+V1257)/V1224)*((V1235+V1257)>0),(V1235+V1257))))","v":-0.12331730525298132},-0.12331730525298133,-0.12331730525298133,-0.12331730525298135,-0.12331730525298136,-0.12331730525298135,-0.12331730525298133,-0.12331730525298133,{"$f":"IF(AND(AD1224<=0,AD1235+AD1246+AD1257<0),-(AD1235+AD1246+AD1257),IF(AD1224<=0,0,-MIN(((AD1235+AD1257)/AD1224)*((AD1235+AD1257)>0),(AD1235+AD1257))))","v":-0.12331730525298133},-0.12331730525298133,-0.12331730525298132,-0.12331730525298132,-0.1233173052529813]
[{"$f":"ROW()","v":1269},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1225<=0,V1236+V1247+V1258<0),-(V1236+V1247+V1258),IF(V1225<=0,0,-MIN(((V1236+V1258)/V1225)*((V1236+V1258)>0),(V1236+V1258))))","v":-0.30279646544924949},-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,{"$f":"IF(AND(AD1225<=0,AD1236+AD1247+AD1258<0),-(AD1236+AD1247+AD1258),IF(AD1225<=0,0,-MIN(((AD1236+AD1258)/AD1225)*((AD1236+AD1258)>0),(AD1236+AD1258))))","v":-0.30223045660829584},-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,-0.30223045660829584]
[{"$f":"ROW()","v":1270},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1226<=0,V1237+V1248+V1259<0),-(V1237+V1248+V1259),IF(V1226<=0,0,-MIN(((V1237+V1259)/V1226)*((V1237+V1259)>0),(V1237+V1259))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1271},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1227<=0,V1238+V1249+V1260<0),-(V1238+V1249+V1260),IF(V1227<=0,0,-MIN(((V1238+V1260)/V1227)*((V1238+V1260)>0),(V1238+V1260))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1272},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1228<=0,V1239+V1250+V1261<0),-(V1239+V1250+V1261),IF(V1228<=0,0,-MIN(((V1239+V1261)/V1228)*((V1239+V1261)>0),(V1239+V1261))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1273},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V1240<0,-V1240,0)","v":3.9006140835444798E-2},0,0,0,0,0,0,0,{"$f":"IF(AD1240<0,-AD1240,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1274},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1230<=0,V1241+V1252+V1263<0),-(V1241+V1252+V1263),IF(V1230<=0,0,-MIN(((V1241+V1263)/V1230)*((V1241+V1263)>0),(V1241+V1263))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(AD1230<=0,AD1241+AD1252+AD1263<0),-(AD1241+AD1252+AD1263),IF(AD1230<=0,0,-MIN(((AD1241+AD1263)/AD1230)*((AD1241+AD1263)>0),(AD1241+AD1263))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1275},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1266:V1274)","v":-1.5322181210986787},{"$f":"SUM(W1266:W1274)","v":-1.5706582530931696},{"$f":"SUM(X1266:X1274)","v":-1.5706582530931696},{"$f":"SUM(Y1266:Y1274)","v":-1.5706582530931699},{"$f":"SUM(Z1266:Z1274)","v":-1.5706582530931701},{"$f":"SUM(AA1266:AA1274)","v":-1.5706582530931699},{"$f":"SUM(AB1266:AB1274)","v":-1.5706582530931699},{"$f":"SUM(AC1266:AC1274)","v":-1.5706582530931696},-1.5706582530931699,-1.5706582530931701,-1.5706582530931699,-1.5706582530931699,{"$f":"SUM(AH1266:AH1274)","v":-1.5706582530931699}]
[{"$f":"ROW()","v":1276},"Closing Value"]
[{"$f":"ROW()","v":1277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1233+U1244+U1255+U1266","v":14.606136384299488},13.875829565084514,13.14552274586954,12.415215926654566,11.684909107439593,10.954602288224619,10.224295469009645,9.4939886497946695,8.7636818305796957,{"$f":"AD1233+AD1244+AD1255+AD1266","v":8.033375011364722},7.3030681921497473,6.5727613729347727,5.842454553719798,5.1121477345048234]
[{"$f":"ROW()","v":1278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1234+U1245+U1256+U1267","v":8.2960734403383647},7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355,4.9776440642030177,{"$f":"AD1234+AD1245+AD1256+AD1267","v":4.5628403921861},4.1480367201691815,3.7332330481522633,3.3184293761353452,2.903625704118427]
[{"$f":"ROW()","v":1279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1235+U1246+U1257+U1268","v":1.8497595787947199},1.7264422735417386,1.6031249682887574,1.4798076630357762,1.3564903577827949,1.2331730525298135,1.109855747276832,0.98653844202385066,0.86322113677086931,{"$f":"AD1235+AD1246+AD1257+AD1268","v":0.73990383151788797},0.61658652626490662,0.49326922101192527,0.36995191575894393,0.24663461050596264]
[{"$f":"ROW()","v":1280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1236+U1247+U1258+U1269","v":6.0559293089849895},5.7531328435357398,5.4401482189493251,5.1379177623410293,4.8356873057327334,4.5334568491244376,4.2312263925161417,3.9289959359078459,3.6267654792995501,{"$f":"AD1236+AD1247+AD1258+AD1269","v":3.3245350226912542},3.0223045660829584,2.7200741094746625,2.4178436528663667,2.1156131962580709]
[{"$f":"ROW()","v":1281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1237+U1248+U1259+U1270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1238+U1249+U1260+U1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1239+U1250+U1261+U1272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1284},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1240+U1251+U1262+U1273","v":-3.9006140835444798E-2},0,0,0,0,0,0,0,0,{"$f":"AD1240+AD1251+AD1262+AD1273","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1241+U1252+U1263+U1274","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1241+AD1252+AD1263+AD1274","v":0},0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1277:U1285)","v":30.768892571582118},29.236674450483441,{"$f":"SUM(W1277:W1285)","v":27.65526202941215},{"$f":"SUM(X1277:X1285)","v":26.084603776318978},{"$f":"SUM(Y1277:Y1285)","v":24.513945523225814},{"$f":"SUM(Z1277:Z1285)","v":22.943287270132643},{"$f":"SUM(AA1277:AA1285)","v":21.372629017039472},{"$f":"SUM(AB1277:AB1285)","v":19.801970763946301},{"$f":"SUM(AC1277:AC1285)","v":18.231312510853133},16.660654257759965,15.089996004666794,13.519337751573623,11.948679498480454,{"$f":"SUM(AH1277:AH1285)","v":10.378021245387284}]
[{"$f":"ROW()","v":1287},"Over Depreciation"]
[{"$f":"ROW()","v":1288},null,"Pipeline"]
[{"$f":"ROW()","v":1289},null,"Compression"]
[{"$f":"ROW()","v":1290},null,"Metering"]
[{"$f":"ROW()","v":1291},null,"Other Depreciable"]
[{"$f":"ROW()","v":1292},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1293},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1294},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1295},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1296},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1297},null,"Total"]
[{"$f":"ROW()","v":1298}]
["2013 Capex"]
[{"$f":"ROW()","v":1300},"Life"]
[{"$f":"ROW()","v":1301},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,W1301-1)","v":19},{"$f":"MAX(0,X1301-1)","v":18},{"$f":"MAX(0,Y1301-1)","v":17},{"$f":"MAX(0,Z1301-1)","v":16},{"$f":"MAX(0,AA1301-1)","v":15},{"$f":"MAX(0,AB1301-1)","v":14},{"$f":"MAX(0,AC1301-1)","v":13},{"$f":"MAX(0,AD1301-1)","v":12},{"$f":"MAX(0,AE1301-1)","v":11},{"$f":"MAX(0,AF1301-1)","v":10},{"$f":"MAX(0,AG1301-1)","v":9}]
[{"$f":"ROW()","v":1302},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1303},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1304},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1305},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1307},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1309},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,W1309-1)","v":4},{"$f":"MAX(0,X1309-1)","v":3},{"$f":"MAX(0,Y1309-1)","v":2},{"$f":"MAX(0,Z1309-1)","v":1},{"$f":"MAX(0,AA1309-1)","v":0},{"$f":"MAX(0,AB1309-1)","v":0},{"$f":"MAX(0,AC1309-1)","v":0},{"$f":"MAX(0,AD1309-1)","v":0},{"$f":"MAX(0,AE1309-1)","v":0},{"$f":"MAX(0,AF1309-1)","v":0},{"$f":"MAX(0,AG1309-1)","v":0}]
[{"$f":"ROW()","v":1310}]
[{"$f":"ROW()","v":1311},"Opening Value"]
[{"$f":"ROW()","v":1312},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1356","v":0},4.6914845910357874,4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509,3.0494649841732615,2.8148907546214721,2.5803165250696827,2.3457422955178933,2.1111680659661038]
[{"$f":"ROW()","v":1313},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1357","v":0},5.5532058264796307,5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401,3.6095837872117587,3.3319234958877773,3.0542632045637959,2.7766029132398145,2.4989426219158331]
[{"$f":"ROW()","v":1314},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1358","v":0},0.95437131657921159,0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268,0.50899803550891276,0.44537328107029867,0.38174852663168457,0.31812377219307048,0.25449901775445638]
[{"$f":"ROW()","v":1315},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1359","v":0},9.3865164211427121,8.9171906000855756,8.4478647790284409,7.9785389579713053,7.5092131369141697,7.0398873158570341,6.5705614947998985,6.1012356737427629,5.6319098526856273,5.1625840316284917,4.6932582105713561,4.2239323895142205]
[{"$f":"ROW()","v":1316},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1360","v":0},{"$f":"V1360","v":0},{"$f":"W1360","v":0},{"$f":"X1360","v":0},{"$f":"Y1360","v":0},{"$f":"Z1360","v":0},{"$f":"AA1360","v":0},{"$f":"AB1360","v":0},{"$f":"AC1360","v":0},{"$f":"AD1360","v":0},{"$f":"AE1360","v":0},{"$f":"AF1360","v":0},{"$f":"AG1360","v":0}]
[{"$f":"ROW()","v":1317},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1318},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1319},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1363","v":0},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AC1363","v":0.18862567937376898},{"$f":"AD1363","v":0.18862567937376898},{"$f":"AE1363","v":0.18862567937376898},{"$f":"AF1363","v":0.18862567937376898},{"$f":"AG1363","v":0.18862567937376898}]
[{"$f":"ROW()","v":1320},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1364","v":0},{"$f":"V1364","v":0},{"$f":"W1364","v":0},{"$f":"X1364","v":0},{"$f":"Y1364","v":0},{"$f":"Z1364","v":0},{"$f":"AA1364","v":0},{"$f":"AB1364","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1312:V1320)","v":0},{"$f":"SUM(W1312:W1320)","v":20.774203834611111},{"$f":"SUM(X1312:X1320)","v":19.729018738239585},{"$f":"SUM(Y1312:Y1320)","v":18.683833641868066},{"$f":"SUM(Z1312:Z1320)","v":17.638648545496547},{"$f":"SUM(AA1312:AA1320)","v":16.593463449125025},{"$f":"SUM(AB1312:AB1320)","v":15.548278352753508},{"$f":"SUM(AC1312:AC1320)","v":14.503093256381986},13.457908160010467,12.412723063638945,11.367537967267426,10.322352870895903,{"$f":"SUM(AH1312:AH1320)","v":9.2771677745243846}]
[{"$f":"ROW()","v":1322},"Capex"]
[{"$f":"ROW()","v":1323},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$216","v":4.6914845910357874}]
[{"$f":"ROW()","v":1324},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$217","v":5.5532058264796307}]
[{"$f":"ROW()","v":1325},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$218","v":0.95437131657921159}]
[{"$f":"ROW()","v":1326},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$219","v":9.3865164211427121}]
[{"$f":"ROW()","v":1327},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$220","v":0}]
[{"$f":"ROW()","v":1328},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$221","v":0}]
[{"$f":"ROW()","v":1329},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$222","v":0}]
[{"$f":"ROW()","v":1330},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$223","v":0.18862567937376898}]
[{"$f":"ROW()","v":1331},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$224","v":0}]
[{"$f":"ROW()","v":1332},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1323:V1331)","v":20.774203834611111}]
[{"$f":"ROW()","v":1333},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1334},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2088","v":0},{"$f":"-Inputs!X2088","v":0}]
[{"$f":"ROW()","v":1335},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2089","v":0},{"$f":"-Inputs!X2089","v":0}]
[{"$f":"ROW()","v":1336},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2090","v":0},{"$f":"-Inputs!X2090","v":0}]
[{"$f":"ROW()","v":1337},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2091","v":0},{"$f":"-Inputs!X2091","v":0}]
[{"$f":"ROW()","v":1338},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2092","v":0},{"$f":"-Inputs!X2092","v":0}]
[{"$f":"ROW()","v":1339},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2093","v":0},{"$f":"-Inputs!X2093","v":0}]
[{"$f":"ROW()","v":1340},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2094","v":0},{"$f":"-Inputs!X2094","v":0}]
[{"$f":"ROW()","v":1341},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2095","v":0},{"$f":"-Inputs!X2095","v":0}]
[{"$f":"ROW()","v":1342},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1343},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1334:W1342)","v":0},{"$f":"SUM(X1334:X1342)","v":0},{"$f":"SUM(Y1334:Y1342)","v":0},{"$f":"SUM(Z1334:Z1342)","v":0},{"$f":"SUM(AA1334:AA1342)","v":0},{"$f":"SUM(AB1334:AB1342)","v":0},{"$f":"SUM(AC1334:AC1342)","v":0},0,0,0,0,{"$f":"SUM(AH1334:AH1342)","v":0}]
[{"$f":"ROW()","v":1344},"Depreciation"]
[{"$f":"ROW()","v":1345},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1301<=0,W1312+W1323+W1334<0),-(W1312+W1323+W1334),IF(W1301<=0,0,-MIN(((W1312+W1334)/W1301)*((W1312+W1334)>0),(W1312+W1334))))","v":-0.23457422955178936},-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,{"$f":"IF(AND(AD1301<=0,AD1312+AD1323+AD1334<0),-(AD1312+AD1323+AD1334),IF(AD1301<=0,0,-MIN(((AD1312+AD1334)/AD1301)*((AD1312+AD1334)>0),(AD1312+AD1334))))","v":-0.23457422955178936},-0.23457422955178933,-0.23457422955178933,-0.23457422955178933,-0.2345742295517893]
[{"$f":"ROW()","v":1346},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1302<=0,W1313+W1324+W1335<0),-(W1313+W1324+W1335),IF(W1302<=0,0,-MIN(((W1313+W1335)/W1302)*((W1313+W1335)>0),(W1313+W1335))))","v":-0.27766029132398151},-0.27766029132398151,-0.27766029132398151,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,{"$f":"IF(AND(AD1302<=0,AD1313+AD1324+AD1335<0),-(AD1313+AD1324+AD1335),IF(AD1302<=0,0,-MIN(((AD1313+AD1335)/AD1302)*((AD1313+AD1335)>0),(AD1313+AD1335))))","v":-0.27766029132398146},-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146]
[{"$f":"ROW()","v":1347},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1303<=0,W1314+W1325+W1336<0),-(W1314+W1325+W1336),IF(W1303<=0,0,-MIN(((W1314+W1336)/W1303)*((W1314+W1336)>0),(W1314+W1336))))","v":-6.3624754438614109E-2},-6.3624754438614109E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614081E-2,-6.3624754438614095E-2,{"$f":"IF(AND(AD1303<=0,AD1314+AD1325+AD1336<0),-(AD1314+AD1325+AD1336),IF(AD1303<=0,0,-MIN(((AD1314+AD1336)/AD1303)*((AD1314+AD1336)>0),(AD1314+AD1336))))","v":-6.3624754438614095E-2},-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2]
[{"$f":"ROW()","v":1348},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1304<=0,W1315+W1326+W1337<0),-(W1315+W1326+W1337),IF(W1304<=0,0,-MIN(((W1315+W1337)/W1304)*((W1315+W1337)>0),(W1315+W1337))))","v":-0.46932582105713561},-0.46932582105713555,-0.46932582105713561,-0.46932582105713561,-0.46932582105713561,-0.46932582105713561,-0.46932582105713561,{"$f":"IF(AND(AD1304<=0,AD1315+AD1326+AD1337<0),-(AD1315+AD1326+AD1337),IF(AD1304<=0,0,-MIN(((AD1315+AD1337)/AD1304)*((AD1315+AD1337)>0),(AD1315+AD1337))))","v":-0.46932582105713561},-0.46932582105713561,-0.46932582105713561,-0.46932582105713561,-0.46932582105713561]
[{"$f":"ROW()","v":1349},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1305<=0,W1316+W1327+W1338<0),-(W1316+W1327+W1338),IF(W1305<=0,0,-MIN(((W1316+W1338)/W1305)*((W1316+W1338)>0),(W1316+W1338))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1306<=0,W1317+W1328+W1339<0),-(W1317+W1328+W1339),IF(W1306<=0,0,-MIN(((W1317+W1339)/W1306)*((W1317+W1339)>0),(W1317+W1339))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1351},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1307<=0,W1318+W1329+W1340<0),-(W1318+W1329+W1340),IF(W1307<=0,0,-MIN(((W1318+W1340)/W1307)*((W1318+W1340)>0),(W1318+W1340))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1352},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W1319<0,-W1319,0)","v":0},0,0,0,0,0,0,{"$f":"IF(AD1319<0,-AD1319,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1353},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1309<=0,W1320+W1331+W1342<0),-(W1320+W1331+W1342),IF(W1309<=0,0,-MIN(((W1320+W1342)/W1309)*((W1320+W1342)>0),(W1320+W1342))))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AD1309<=0,AD1320+AD1331+AD1342<0),-(AD1320+AD1331+AD1342),IF(AD1309<=0,0,-MIN(((AD1320+AD1342)/AD1309)*((AD1320+AD1342)>0),(AD1320+AD1342))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1354},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1345:W1353)","v":-1.0451850963715206},{"$f":"SUM(X1345:X1353)","v":-1.0451850963715206},{"$f":"SUM(Y1345:Y1353)","v":-1.0451850963715206},{"$f":"SUM(Z1345:Z1353)","v":-1.0451850963715206},{"$f":"SUM(AA1345:AA1353)","v":-1.0451850963715206},{"$f":"SUM(AB1345:AB1353)","v":-1.0451850963715206},{"$f":"SUM(AC1345:AC1353)","v":-1.0451850963715206},-1.0451850963715206,-1.0451850963715206,-1.0451850963715206,-1.0451850963715206,{"$f":"SUM(AH1345:AH1353)","v":-1.0451850963715206}]
[{"$f":"ROW()","v":1355},"Closing Value"]
[{"$f":"ROW()","v":1356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1312+V1323+V1334+V1345","v":4.6914845910357874},4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509,3.0494649841732615,{"$f":"AD1312+AD1323+AD1334+AD1345","v":2.8148907546214721},2.5803165250696827,2.3457422955178933,2.1111680659661038,1.8765938364143144]
[{"$f":"ROW()","v":1357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1313+V1324+V1335+V1346","v":5.5532058264796307},5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401,3.6095837872117587,{"$f":"AD1313+AD1324+AD1335+AD1346","v":3.3319234958877773},3.0542632045637959,2.7766029132398145,2.4989426219158331,2.2212823305918517]
[{"$f":"ROW()","v":1358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1314+V1325+V1336+V1347","v":0.95437131657921159},0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268,0.50899803550891276,{"$f":"AD1314+AD1325+AD1336+AD1347","v":0.44537328107029867},0.38174852663168457,0.31812377219307048,0.25449901775445638,0.19087426331584229]
[{"$f":"ROW()","v":1359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1315+V1326+V1337+V1348","v":9.3865164211427121},8.9171906000855756,8.4478647790284409,7.9785389579713053,7.5092131369141697,7.0398873158570341,6.5705614947998985,6.1012356737427629,{"$f":"AD1315+AD1326+AD1337+AD1348","v":5.6319098526856273},5.1625840316284917,4.6932582105713561,4.2239323895142205,3.7546065684570848]
[{"$f":"ROW()","v":1360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1316+V1327+V1338+V1349","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1317+V1328+V1339+V1350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1318+V1329+V1340+V1351","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1363},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1319+V1330+V1341+V1352","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AD1319+AD1330+AD1341+AD1352","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898]
[{"$f":"ROW()","v":1364},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1320+V1331+V1342+V1353","v":0},0,0,0,0,0,0,0,{"$f":"AD1320+AD1331+AD1342+AD1353","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1356:V1364)","v":20.774203834611111},19.729018738239585,{"$f":"SUM(X1356:X1364)","v":18.683833641868066},{"$f":"SUM(Y1356:Y1364)","v":17.638648545496547},{"$f":"SUM(Z1356:Z1364)","v":16.593463449125025},{"$f":"SUM(AA1356:AA1364)","v":15.548278352753508},{"$f":"SUM(AB1356:AB1364)","v":14.503093256381986},{"$f":"SUM(AC1356:AC1364)","v":13.457908160010467},12.412723063638945,11.367537967267426,10.322352870895903,9.2771677745243846,{"$f":"SUM(AH1356:AH1364)","v":8.2319826781528622}]
[{"$f":"ROW()","v":1366},"Over Depreciation"]
[{"$f":"ROW()","v":1367},null,"Pipeline"]
[{"$f":"ROW()","v":1368},null,"Compression"]
[{"$f":"ROW()","v":1369},null,"Metering"]
[{"$f":"ROW()","v":1370},null,"Other Depreciable"]
[{"$f":"ROW()","v":1371},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1372},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1373},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1374},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1375},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1376},null,"Total"]
[{"$f":"ROW()","v":1377}]
["2014 Capex"]
[{"$f":"ROW()","v":1379},"Life"]
[{"$f":"ROW()","v":1380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,X1380-1)","v":19},{"$f":"MAX(0,Y1380-1)","v":18},{"$f":"MAX(0,Z1380-1)","v":17},{"$f":"MAX(0,AA1380-1)","v":16},{"$f":"MAX(0,AB1380-1)","v":15},{"$f":"MAX(0,AC1380-1)","v":14},{"$f":"MAX(0,AD1380-1)","v":13},{"$f":"MAX(0,AE1380-1)","v":12},{"$f":"MAX(0,AF1380-1)","v":11},{"$f":"MAX(0,AG1380-1)","v":10}]
[{"$f":"ROW()","v":1381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1388},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,X1388-1)","v":4},{"$f":"MAX(0,Y1388-1)","v":3},{"$f":"MAX(0,Z1388-1)","v":2},{"$f":"MAX(0,AA1388-1)","v":1},{"$f":"MAX(0,AB1388-1)","v":0},{"$f":"MAX(0,AC1388-1)","v":0},{"$f":"MAX(0,AD1388-1)","v":0},{"$f":"MAX(0,AE1388-1)","v":0},{"$f":"MAX(0,AF1388-1)","v":0},{"$f":"MAX(0,AG1388-1)","v":0}]
[{"$f":"ROW()","v":1389}]
[{"$f":"ROW()","v":1390},"Opening Value"]
[{"$f":"ROW()","v":1391},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1435","v":0},0.58293042136619544,0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663,0.40805129495633685,0.37890477388802707,0.34975825281971729,0.3206117317514075,0.29146521068309772]
[{"$f":"ROW()","v":1392},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1436","v":0},3.0579326671415683,2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759,2.1405528669990974,1.9876562336420189,1.8347596002849405,1.681862966927862,1.5289663335707835]
[{"$f":"ROW()","v":1393},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1437","v":0},1.1986972768811694,1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985,0.71921836612870182,0.63930521433662379,0.55939206254454588,0.4794789107524679,0.39956575896038993]
[{"$f":"ROW()","v":1394},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1438","v":0},7.4750945923824723,7.1013398627633491,6.7275851331442258,6.3538304035251025,5.9800756739059793,5.6063209442868551,5.2325662146677319,4.8588114850486086,4.4850567554294845,4.1113020258103603,3.7375472961912366]
[{"$f":"ROW()","v":1395},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1439","v":0},{"$f":"W1439","v":0},{"$f":"X1439","v":0},{"$f":"Y1439","v":0},{"$f":"Z1439","v":0},{"$f":"AA1439","v":0},{"$f":"AB1439","v":0},{"$f":"AC1439","v":0},{"$f":"AD1439","v":0},{"$f":"AE1439","v":0},{"$f":"AF1439","v":0},{"$f":"AG1439","v":0}]
[{"$f":"ROW()","v":1396},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1397},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1442","v":0},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AC1442","v":5.9802596459833856E-4},{"$f":"AD1442","v":5.9802596459833856E-4},{"$f":"AE1442","v":5.9802596459833856E-4},{"$f":"AF1442","v":5.9802596459833856E-4},{"$f":"AG1442","v":5.9802596459833856E-4}]
[{"$f":"ROW()","v":1399},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1443","v":0},{"$f":"W1443","v":0},{"$f":"X1443","v":0},{"$f":"Y1443","v":0},{"$f":"Z1443","v":0},{"$f":"AA1443","v":0},{"$f":"AB1443","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1391:W1399)","v":0},{"$f":"SUM(X1391:X1399)","v":12.315252983736004},{"$f":"SUM(Y1391:Y1399)","v":11.679541947899414},{"$f":"SUM(Z1391:Z1399)","v":11.043830912062825},{"$f":"SUM(AA1391:AA1399)","v":10.408119876226236},{"$f":"SUM(AB1391:AB1399)","v":9.7724088403896463},{"$f":"SUM(AC1391:AC1399)","v":9.1366978045530551},8.5009867687164657,7.8652757328798772,7.2295646970432861,6.5938536612066967,{"$f":"SUM(AH1391:AH1399)","v":5.9581426253701064}]
[{"$f":"ROW()","v":1401},"Capex"]
[{"$f":"ROW()","v":1402},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$216","v":0.58293042136619544}]
[{"$f":"ROW()","v":1403},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$217","v":3.0579326671415683}]
[{"$f":"ROW()","v":1404},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$218","v":1.1986972768811694}]
[{"$f":"ROW()","v":1405},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$219","v":7.4750945923824723}]
[{"$f":"ROW()","v":1406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$220","v":0}]
[{"$f":"ROW()","v":1407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$221","v":0}]
[{"$f":"ROW()","v":1408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$222","v":0}]
[{"$f":"ROW()","v":1409},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$223","v":5.9802596459833856E-4}]
[{"$f":"ROW()","v":1410},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$224","v":0}]
[{"$f":"ROW()","v":1411},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1402:W1410)","v":12.315252983736004}]
[{"$f":"ROW()","v":1412},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1413},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2099","v":0}]
[{"$f":"ROW()","v":1414},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2100","v":0}]
[{"$f":"ROW()","v":1415},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2101","v":0}]
[{"$f":"ROW()","v":1416},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2102","v":0}]
[{"$f":"ROW()","v":1417},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2103","v":0}]
[{"$f":"ROW()","v":1418},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2104","v":0}]
[{"$f":"ROW()","v":1419},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2105","v":0}]
[{"$f":"ROW()","v":1420},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2106","v":0}]
[{"$f":"ROW()","v":1421},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1422},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1413:X1421)","v":0},{"$f":"SUM(Y1413:Y1421)","v":0},{"$f":"SUM(Z1413:Z1421)","v":0},{"$f":"SUM(AA1413:AA1421)","v":0},{"$f":"SUM(AB1413:AB1421)","v":0},{"$f":"SUM(AC1413:AC1421)","v":0},0,0,0,0,{"$f":"SUM(AH1413:AH1421)","v":0}]
[{"$f":"ROW()","v":1423},"Depreciation"]
[{"$f":"ROW()","v":1424},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1380<=0,X1391+X1402+X1413<0),-(X1391+X1402+X1413),IF(X1380<=0,0,-MIN(((X1391+X1413)/X1380)*((X1391+X1413)>0),(X1391+X1413))))","v":-2.9146521068309773E-2},-2.9146521068309773E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,{"$f":"IF(AND(AD1380<=0,AD1391+AD1402+AD1413<0),-(AD1391+AD1402+AD1413),IF(AD1380<=0,0,-MIN(((AD1391+AD1413)/AD1380)*((AD1391+AD1413)>0),(AD1391+AD1413))))","v":-2.9146521068309776E-2},-2.9146521068309776E-2,-2.9146521068309773E-2,-2.9146521068309773E-2,-2.9146521068309773E-2]
[{"$f":"ROW()","v":1425},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1381<=0,X1392+X1403+X1414<0),-(X1392+X1403+X1414),IF(X1381<=0,0,-MIN(((X1392+X1414)/X1381)*((X1392+X1414)>0),(X1392+X1414))))","v":-0.15289663335707843},-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,{"$f":"IF(AND(AD1381<=0,AD1392+AD1403+AD1414<0),-(AD1392+AD1403+AD1414),IF(AD1381<=0,0,-MIN(((AD1392+AD1414)/AD1381)*((AD1392+AD1414)>0),(AD1392+AD1414))))","v":-0.1528966333570784},-0.15289663335707837,-0.15289663335707837,-0.15289663335707837,-0.15289663335707834]
[{"$f":"ROW()","v":1426},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1382<=0,X1393+X1404+X1415<0),-(X1393+X1404+X1415),IF(X1382<=0,0,-MIN(((X1393+X1415)/X1382)*((X1393+X1415)>0),(X1393+X1415))))","v":-7.991315179207796E-2},-7.991315179207796E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077988E-2,{"$f":"IF(AND(AD1382<=0,AD1393+AD1404+AD1415<0),-(AD1393+AD1404+AD1415),IF(AD1382<=0,0,-MIN(((AD1393+AD1415)/AD1382)*((AD1393+AD1415)>0),(AD1393+AD1415))))","v":-7.9913151792077974E-2},-7.9913151792077974E-2,-7.9913151792077988E-2,-7.9913151792077988E-2,-7.9913151792077988E-2]
[{"$f":"ROW()","v":1427},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1383<=0,X1394+X1405+X1416<0),-(X1394+X1405+X1416),IF(X1383<=0,0,-MIN(((X1394+X1416)/X1383)*((X1394+X1416)>0),(X1394+X1416))))","v":-0.37375472961912359},-0.37375472961912365,-0.37375472961912365,-0.3737547296191237,-0.3737547296191237,-0.37375472961912365,{"$f":"IF(AND(AD1383<=0,AD1394+AD1405+AD1416<0),-(AD1394+AD1405+AD1416),IF(AD1383<=0,0,-MIN(((AD1394+AD1416)/AD1383)*((AD1394+AD1416)>0),(AD1394+AD1416))))","v":-0.3737547296191237},-0.37375472961912376,-0.3737547296191237,-0.37375472961912365,-0.37375472961912365]
[{"$f":"ROW()","v":1428},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1384<=0,X1395+X1406+X1417<0),-(X1395+X1406+X1417),IF(X1384<=0,0,-MIN(((X1395+X1417)/X1384)*((X1395+X1417)>0),(X1395+X1417))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1385<=0,X1396+X1407+X1418<0),-(X1396+X1407+X1418),IF(X1385<=0,0,-MIN(((X1396+X1418)/X1385)*((X1396+X1418)>0),(X1396+X1418))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1386<=0,X1397+X1408+X1419<0),-(X1397+X1408+X1419),IF(X1386<=0,0,-MIN(((X1397+X1419)/X1386)*((X1397+X1419)>0),(X1397+X1419))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1398<0,-X1398,0)","v":0},0,0,0,0,0,{"$f":"IF(AD1398<0,-AD1398,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1388<=0,X1399+X1410+X1421<0),-(X1399+X1410+X1421),IF(X1388<=0,0,-MIN(((X1399+X1421)/X1388)*((X1399+X1421)>0),(X1399+X1421))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AD1388<=0,AD1399+AD1410+AD1421<0),-(AD1399+AD1410+AD1421),IF(AD1388<=0,0,-MIN(((AD1399+AD1421)/AD1388)*((AD1399+AD1421)>0),(AD1399+AD1421))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1433},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1424:X1432)","v":-0.63571103583658983},{"$f":"SUM(Y1424:Y1432)","v":-0.63571103583658983},{"$f":"SUM(Z1424:Z1432)","v":-0.63571103583658983},{"$f":"SUM(AA1424:AA1432)","v":-0.63571103583658983},{"$f":"SUM(AB1424:AB1432)","v":-0.63571103583658983},{"$f":"SUM(AC1424:AC1432)","v":-0.63571103583658983},-0.63571103583658983,-0.63571103583658983,-0.63571103583658983,-0.63571103583658983,{"$f":"SUM(AH1424:AH1432)","v":-0.63571103583658983}]
[{"$f":"ROW()","v":1434},"Closing Value"]
[{"$f":"ROW()","v":1435},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1391+W1402+W1413+W1424","v":0.58293042136619544},0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663,0.40805129495633685,{"$f":"AD1391+AD1402+AD1413+AD1424","v":0.37890477388802707},0.34975825281971729,0.3206117317514075,0.29146521068309772,0.26231868961478794]
[{"$f":"ROW()","v":1436},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1392+W1403+W1414+W1425","v":3.0579326671415683},2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759,2.1405528669990974,{"$f":"AD1392+AD1403+AD1414+AD1425","v":1.9876562336420189},1.8347596002849405,1.681862966927862,1.5289663335707835,1.3760697002137052]
[{"$f":"ROW()","v":1437},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1393+W1404+W1415+W1426","v":1.1986972768811694},1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985,0.71921836612870182,{"$f":"AD1393+AD1404+AD1415+AD1426","v":0.63930521433662379},0.55939206254454588,0.4794789107524679,0.39956575896038993,0.31965260716831195]
[{"$f":"ROW()","v":1438},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1394+W1405+W1416+W1427","v":7.4750945923824723},7.1013398627633491,6.7275851331442258,6.3538304035251025,5.9800756739059793,5.6063209442868551,5.2325662146677319,{"$f":"AD1394+AD1405+AD1416+AD1427","v":4.8588114850486086},4.4850567554294845,4.1113020258103603,3.7375472961912366,3.3637925665721129]
[{"$f":"ROW()","v":1439},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1395+W1406+W1417+W1428","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1440},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1396+W1407+W1418+W1429","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1397+W1408+W1419+W1430","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1398+W1409+W1420+W1431","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AD1398+AD1409+AD1420+AD1431","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1399+W1410+W1421+W1432","v":0},0,0,0,0,0,0,{"$f":"AD1399+AD1410+AD1421+AD1432","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1435:W1443)","v":12.315252983736004},11.679541947899414,{"$f":"SUM(Y1435:Y1443)","v":11.043830912062825},{"$f":"SUM(Z1435:Z1443)","v":10.408119876226236},{"$f":"SUM(AA1435:AA1443)","v":9.7724088403896463},{"$f":"SUM(AB1435:AB1443)","v":9.1366978045530551},{"$f":"SUM(AC1435:AC1443)","v":8.5009867687164657},7.8652757328798772,7.2295646970432861,6.5938536612066967,5.9581426253701064,{"$f":"SUM(AH1435:AH1443)","v":5.3224315895335161}]
[{"$f":"ROW()","v":1445},"Over Depreciation"]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1453},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1454},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1455},null,"Total"]
[{"$f":"ROW()","v":1456}]
["2015 Capex"]
[{"$f":"ROW()","v":1458},"Life"]
[{"$f":"ROW()","v":1459},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,Y1459-1)","v":19},{"$f":"MAX(0,Z1459-1)","v":18},{"$f":"MAX(0,AA1459-1)","v":17},{"$f":"MAX(0,AB1459-1)","v":16},{"$f":"MAX(0,AC1459-1)","v":15},{"$f":"MAX(0,AD1459-1)","v":14},{"$f":"MAX(0,AE1459-1)","v":13},{"$f":"MAX(0,AF1459-1)","v":12},{"$f":"MAX(0,AG1459-1)","v":11}]
[{"$f":"ROW()","v":1460},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1461},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1462},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1463},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1465},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,Y1467-1)","v":4},{"$f":"MAX(0,Z1467-1)","v":3},{"$f":"MAX(0,AA1467-1)","v":2},{"$f":"MAX(0,AB1467-1)","v":1},{"$f":"MAX(0,AC1467-1)","v":0},{"$f":"MAX(0,AD1467-1)","v":0},{"$f":"MAX(0,AE1467-1)","v":0},{"$f":"MAX(0,AF1467-1)","v":0},{"$f":"MAX(0,AG1467-1)","v":0}]
[{"$f":"ROW()","v":1468}]
[{"$f":"ROW()","v":1469},"Opening Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514","v":0},2.5928162600000002,2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003,1.9446121950000004,1.8149713820000004,1.6853305690000004,1.5556897560000005,1.4260489430000005]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1515","v":0},4.475624279999999,4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992,3.3567182099999995,3.1329369959999993,2.9091557819999991,2.6853745679999994,2.4615933539999997]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516","v":0},3.6613055300000004,3.4172184946666668,3.1731314593333333,2.9290444239999998,2.6849573886666667,2.4408703533333331,2.1967833179999996,1.9526962826666663,1.708609247333333,1.4645222119999997]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517","v":0},11.73449724,11.147772377999999,10.561047515999999,9.9743226539999981,9.3875977919999976,8.800872929999997,8.2141480679999965,7.6274232059999969,7.0406983439999973,6.4539734819999977]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1518","v":0},{"$f":"X1518","v":0},{"$f":"Y1518","v":0},{"$f":"Z1518","v":0},{"$f":"AA1518","v":0},{"$f":"AB1518","v":0},{"$f":"AC1518","v":0},{"$f":"AD1518","v":0},{"$f":"AE1518","v":0},{"$f":"AF1518","v":0},{"$f":"AG1518","v":0}]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1521","v":0},-2.9711099999993884E-3,0,0,0,0,{"$f":"AC1521","v":0},{"$f":"AD1521","v":0},{"$f":"AE1521","v":0},{"$f":"AF1521","v":0},{"$f":"AG1521","v":0}]
[{"$f":"ROW()","v":1478},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1522","v":0},{"$f":"X1522","v":0},{"$f":"Y1522","v":0},{"$f":"Z1522","v":0},{"$f":"AA1522","v":0},{"$f":"AB1522","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1479},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1470:X1478)","v":0},{"$f":"SUM(Y1470:Y1478)","v":22.4612722},{"$f":"SUM(Z1470:Z1478)","v":21.280009385666666},{"$f":"SUM(AA1470:AA1478)","v":20.095775461333332},{"$f":"SUM(AB1470:AB1478)","v":18.911541536999998},{"$f":"SUM(AC1470:AC1478)","v":17.727307612666664},16.54307368833333,15.358839763999995,14.174605839666663,12.990371915333331,{"$f":"SUM(AH1470:AH1478)","v":11.806137990999996}]
[{"$f":"ROW()","v":1480},"Capex"]
[{"$f":"ROW()","v":1481},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$216","v":2.5928162600000002}]
[{"$f":"ROW()","v":1482},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$217","v":4.475624279999999}]
[{"$f":"ROW()","v":1483},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$218","v":3.6613055300000004}]
[{"$f":"ROW()","v":1484},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$219","v":11.73449724}]
[{"$f":"ROW()","v":1485},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$220","v":0}]
[{"$f":"ROW()","v":1486},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$221","v":0}]
[{"$f":"ROW()","v":1487},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$222","v":0}]
[{"$f":"ROW()","v":1488},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$223","v":-2.9711099999993884E-3}]
[{"$f":"ROW()","v":1489},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$224","v":0}]
[{"$f":"ROW()","v":1490},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1481:X1489)","v":22.4612722}]
[{"$f":"ROW()","v":1491},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1492},null,"Pipeline"]
[{"$f":"ROW()","v":1493},null,"Compression"]
[{"$f":"ROW()","v":1494},null,"Metering"]
[{"$f":"ROW()","v":1495},null,"Other Depreciable"]
[{"$f":"ROW()","v":1496},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1497},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1498},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1499},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1500},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1501},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1492:Y1500)","v":0},{"$f":"SUM(Z1492:Z1500)","v":0},{"$f":"SUM(AA1492:AA1500)","v":0},{"$f":"SUM(AB1492:AB1500)","v":0},{"$f":"SUM(AC1492:AC1500)","v":0},0,0,0,0,{"$f":"SUM(AH1492:AH1500)","v":0}]
[{"$f":"ROW()","v":1502},"Depreciation"]
[{"$f":"ROW()","v":1503},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1459<=0,Y1470+Y1481+Y1492<0),-(Y1470+Y1481+Y1492),IF(Y1459<=0,0,-MIN(((Y1470+Y1492)/Y1459)*((Y1470+Y1492)>0),(Y1470+Y1492))))","v":-0.12964081300000002},-0.12964081300000002,-0.12964081300000002,-0.12964081300000002,-0.12964081300000002,{"$f":"IF(AND(AD1459<=0,AD1470+AD1481+AD1492<0),-(AD1470+AD1481+AD1492),IF(AD1459<=0,0,-MIN(((AD1470+AD1492)/AD1459)*((AD1470+AD1492)>0),(AD1470+AD1492))))","v":-0.12964081300000002},-0.12964081300000002,-0.12964081300000002,-0.12964081300000005,-0.12964081300000005]
[{"$f":"ROW()","v":1504},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1460<=0,Y1471+Y1482+Y1493<0),-(Y1471+Y1482+Y1493),IF(Y1460<=0,0,-MIN(((Y1471+Y1493)/Y1460)*((Y1471+Y1493)>0),(Y1471+Y1493))))","v":-0.22378121399999995},-0.22378121399999995,-0.22378121399999998,-0.22378121399999995,-0.22378121399999995,{"$f":"IF(AND(AD1460<=0,AD1471+AD1482+AD1493<0),-(AD1471+AD1482+AD1493),IF(AD1460<=0,0,-MIN(((AD1471+AD1493)/AD1460)*((AD1471+AD1493)>0),(AD1471+AD1493))))","v":-0.22378121399999998},-0.22378121399999995,-0.22378121399999992,-0.22378121399999995,-0.22378121399999998]
[{"$f":"ROW()","v":1505},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1461<=0,Y1472+Y1483+Y1494<0),-(Y1472+Y1483+Y1494),IF(Y1461<=0,0,-MIN(((Y1472+Y1494)/Y1461)*((Y1472+Y1494)>0),(Y1472+Y1494))))","v":-0.24408703533333337},-0.24408703533333334,-0.24408703533333334,-0.24408703533333331,-0.24408703533333334,{"$f":"IF(AND(AD1461<=0,AD1472+AD1483+AD1494<0),-(AD1472+AD1483+AD1494),IF(AD1461<=0,0,-MIN(((AD1472+AD1494)/AD1461)*((AD1472+AD1494)>0),(AD1472+AD1494))))","v":-0.24408703533333331},-0.24408703533333329,-0.24408703533333329,-0.24408703533333329,-0.24408703533333329]
[{"$f":"ROW()","v":1506},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1462<=0,Y1473+Y1484+Y1495<0),-(Y1473+Y1484+Y1495),IF(Y1462<=0,0,-MIN(((Y1473+Y1495)/Y1462)*((Y1473+Y1495)>0),(Y1473+Y1495))))","v":-0.58672486199999996},-0.58672486199999996,-0.58672486199999996,-0.58672486199999985,-0.58672486199999985,{"$f":"IF(AND(AD1462<=0,AD1473+AD1484+AD1495<0),-(AD1473+AD1484+AD1495),IF(AD1462<=0,0,-MIN(((AD1473+AD1495)/AD1462)*((AD1473+AD1495)>0),(AD1473+AD1495))))","v":-0.58672486199999985},-0.58672486199999974,-0.58672486199999974,-0.58672486199999974,-0.58672486199999974]
[{"$f":"ROW()","v":1507},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1463<=0,Y1474+Y1485+Y1496<0),-(Y1474+Y1485+Y1496),IF(Y1463<=0,0,-MIN(((Y1474+Y1496)/Y1463)*((Y1474+Y1496)>0),(Y1474+Y1496))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1508},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1464<=0,Y1475+Y1486+Y1497<0),-(Y1475+Y1486+Y1497),IF(Y1464<=0,0,-MIN(((Y1475+Y1497)/Y1464)*((Y1475+Y1497)>0),(Y1475+Y1497))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1465<=0,Y1476+Y1487+Y1498<0),-(Y1476+Y1487+Y1498),IF(Y1465<=0,0,-MIN(((Y1476+Y1498)/Y1465)*((Y1476+Y1498)>0),(Y1476+Y1498))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1477<0,-Y1477,0)","v":2.9711099999993884E-3},0,0,0,0,{"$f":"IF(AD1477<0,-AD1477,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1467<=0,Y1478+Y1489+Y1500<0),-(Y1478+Y1489+Y1500),IF(Y1467<=0,0,-MIN(((Y1478+Y1500)/Y1467)*((Y1478+Y1500)>0),(Y1478+Y1500))))","v":0},0,0,0,0,{"$f":"IF(AND(AD1467<=0,AD1478+AD1489+AD1500<0),-(AD1478+AD1489+AD1500),IF(AD1467<=0,0,-MIN(((AD1478+AD1500)/AD1467)*((AD1478+AD1500)>0),(AD1478+AD1500))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1503:Y1511)","v":-1.1812628143333339},{"$f":"SUM(Z1503:Z1511)","v":-1.1842339243333333},{"$f":"SUM(AA1503:AA1511)","v":-1.1842339243333333},{"$f":"SUM(AB1503:AB1511)","v":-1.1842339243333331},{"$f":"SUM(AC1503:AC1511)","v":-1.1842339243333333},{"$f":"SUM(AD1503:AD1511)","v":-1.1842339243333333},{"$f":"SUM(AE1503:AE1511)","v":-1.1842339243333329},-1.1842339243333329,-1.1842339243333331,-1.1842339243333331]
[{"$f":"ROW()","v":1513},"Closing Value"]
[{"$f":"ROW()","v":1514},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1470+X1481+X1492+X1503","v":2.5928162600000002},2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003,1.9446121950000004,{"$f":"AD1470+AD1481+AD1492+AD1503","v":1.8149713820000004},1.6853305690000004,1.5556897560000005,1.4260489430000005,1.2964081300000005]
[{"$f":"ROW()","v":1515},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1471+X1482+X1493+X1504","v":4.475624279999999},4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992,3.3567182099999995,{"$f":"AD1471+AD1482+AD1493+AD1504","v":3.1329369959999993},2.9091557819999991,2.6853745679999994,2.4615933539999997,2.2378121399999995]
[{"$f":"ROW()","v":1516},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1472+X1483+X1494+X1505","v":3.6613055300000004},3.4172184946666668,3.1731314593333333,2.9290444239999998,2.6849573886666667,2.4408703533333331,{"$f":"AD1472+AD1483+AD1494+AD1505","v":2.1967833179999996},1.9526962826666663,1.708609247333333,1.4645222119999997,1.2204351766666663]
[{"$f":"ROW()","v":1517},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1473+X1484+X1495+X1506","v":11.73449724},11.147772377999999,10.561047515999999,9.9743226539999981,9.3875977919999976,8.800872929999997,{"$f":"AD1473+AD1484+AD1495+AD1506","v":8.2141480679999965},7.6274232059999969,7.0406983439999973,6.4539734819999977,5.867248619999998]
[{"$f":"ROW()","v":1518},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1474+X1485+X1496+X1507","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1519},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1475+X1486+X1497+X1508","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1520},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1476+X1487+X1498+X1509","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1521},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1477+X1488+X1499+X1510","v":-2.9711099999993884E-3},0,0,0,0,0,{"$f":"AD1477+AD1488+AD1499+AD1510","v":0},0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1478+X1489+X1500+X1511","v":0},0,0,0,0,0,{"$f":"AD1478+AD1489+AD1500+AD1511","v":0},0,0,0,0]
[{"$f":"ROW()","v":1523},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1514:X1522)","v":22.4612722},21.280009385666666,{"$f":"SUM(Z1514:Z1522)","v":20.095775461333332},{"$f":"SUM(AA1514:AA1522)","v":18.911541536999998},{"$f":"SUM(AB1514:AB1522)","v":17.727307612666664},{"$f":"SUM(AC1514:AC1522)","v":16.54307368833333},{"$f":"SUM(AD1514:AD1522)","v":15.358839763999995},{"$f":"SUM(AE1514:AE1522)","v":14.174605839666663},12.990371915333331,11.806137990999996,10.621904066666664]
[{"$f":"ROW()","v":1524},"Over Depreciation"]
[{"$f":"ROW()","v":1525},null,"Pipeline"]
[{"$f":"ROW()","v":1526},null,"Compression"]
[{"$f":"ROW()","v":1527},null,"Metering"]
[{"$f":"ROW()","v":1528},null,"Other Depreciable"]
[{"$f":"ROW()","v":1529},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1530},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1531},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1532},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1533},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1534},null,"Total"]
[{"$f":"ROW()","v":1535}]
["2016 Capex"]
[{"$f":"ROW()","v":1537},"Life"]
[{"$f":"ROW()","v":1538},null,"Pipeline",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$70","v":20},{"$f":"MAX(0,Z1538-1)","v":19},{"$f":"MAX(0,AA1538-1)","v":18},{"$f":"MAX(0,AB1538-1)","v":17},{"$f":"MAX(0,AC1538-1)","v":16},{"$f":"MAX(0,AD1538-1)","v":15},{"$f":"MAX(0,AE1538-1)","v":14},{"$f":"MAX(0,AF1538-1)","v":13},{"$f":"MAX(0,AG1538-1)","v":12}]
[{"$f":"ROW()","v":1539},null,"Compression",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$71","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1540},null,"Metering",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$72","v":15},14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1541},null,"Other Depreciable",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$73","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1542},null,"Computers and Motor Vehicles",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$74","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1543},null,"Cathodic/Corrosion Protection",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$75","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1544},null,"SCADA , ECI And Comms",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$76","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1545},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1546},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,Z1546-1)","v":4},{"$f":"MAX(0,AA1546-1)","v":3},{"$f":"MAX(0,AB1546-1)","v":2},{"$f":"MAX(0,AC1546-1)","v":1},{"$f":"MAX(0,AD1546-1)","v":0},{"$f":"MAX(0,AE1546-1)","v":0},{"$f":"MAX(0,AF1546-1)","v":0},{"$f":"MAX(0,AG1546-1)","v":0}]
[{"$f":"ROW()","v":1547}]
[{"$f":"ROW()","v":1548},"Opening Value"]
[{"$f":"ROW()","v":1549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1593","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1550},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594","v":0},2.3972563663363551,2.2773935480195373,2.1575307297027195,2.0376679113859018,1.917805093069084,1.7979422747522662,1.6780794564354484,1.5582166381186306,1.4383538198018129]
[{"$f":"ROW()","v":1551},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1595","v":0},3.2921067003424995,3.0726329203196663,2.853159140296833,2.6336853602739998,2.4142115802511666,2.1947378002283333,1.9752640202055001,1.7557902401826668,1.5363164601598336]
[{"$f":"ROW()","v":1552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1596","v":0},2.253370491483039,2.1407019669088871,2.0280334423347353,1.9153649177605834,1.8026963931864315,1.6900278686122796,1.5773593440381277,1.4646908194639758,1.352022294889824]
[{"$f":"ROW()","v":1553},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1597","v":0},{"$f":"Y1597","v":2.4396512085337045},{"$f":"Z1597","v":2.4396512085337045},{"$f":"AA1597","v":2.4396512085337045},{"$f":"AB1597","v":2.4396512085337045},{"$f":"AC1597","v":2.4396512085337045},{"$f":"AD1597","v":2.4396512085337045},{"$f":"AE1597","v":2.4396512085337045},{"$f":"AF1597","v":2.4396512085337045},{"$f":"AG1597","v":2.4396512085337045}]
[{"$f":"ROW()","v":1554},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735]
[{"$f":"ROW()","v":1555},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881]
[{"$f":"ROW()","v":1556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1600","v":0},0,0,0,0,{"$f":"AC1600","v":0},{"$f":"AD1600","v":0},{"$f":"AE1600","v":0},{"$f":"AF1600","v":0},{"$f":"AG1600","v":0}]
[{"$f":"ROW()","v":1557},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1601","v":0},{"$f":"Y1601","v":0},{"$f":"Z1601","v":0},{"$f":"AA1601","v":0},{"$f":"AB1601","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1549:Y1557)","v":0},{"$f":"SUM(Z1549:Z1557)","v":16.411160708756015},{"$f":"SUM(AA1549:AA1557)","v":15.959155585842211},{"$f":"SUM(AB1549:AB1557)","v":15.507150462928408},{"$f":"SUM(AC1549:AC1557)","v":15.055145340014604},{"$f":"SUM(AD1549:AD1557)","v":14.603140217100805},{"$f":"SUM(AE1549:AE1557)","v":14.151135094187001},13.699129971273194,13.247124848359395,12.795119725445591]
[{"$f":"ROW()","v":1559},"Capex"]
[{"$f":"ROW()","v":1560},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$216","v":0}]
[{"$f":"ROW()","v":1561},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$217","v":2.3972563663363551}]
[{"$f":"ROW()","v":1562},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$218","v":3.2921067003424995}]
[{"$f":"ROW()","v":1563},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$219","v":2.253370491483039}]
[{"$f":"ROW()","v":1564},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$220","v":2.4396512085337045}]
[{"$f":"ROW()","v":1565},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$221","v":0.83116914059542735}]
[{"$f":"ROW()","v":1566},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$222","v":5.1976068014649881}]
[{"$f":"ROW()","v":1567},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$223","v":0}]
[{"$f":"ROW()","v":1568},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$224","v":0}]
[{"$f":"ROW()","v":1569},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1560:Y1568)","v":16.411160708756015}]
[{"$f":"ROW()","v":1570},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1571},null,"Pipeline"]
[{"$f":"ROW()","v":1572},null,"Compression"]
[{"$f":"ROW()","v":1573},null,"Metering"]
[{"$f":"ROW()","v":1574},null,"Other Depreciable"]
[{"$f":"ROW()","v":1575},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1576},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1577},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1578},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1579},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1580},null,"Total"]
[{"$f":"ROW()","v":1581},"Depreciation"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1538<=0,Z1549+Z1560+Z1571<0),-(Z1549+Z1560+Z1571),IF(Z1538<=0,0,-MIN(((Z1549+Z1571)/Z1538)*((Z1549+Z1571)>0),(Z1549+Z1571))))","v":0},0,0,0,0,{"$f":"IF(AND(AE1538<=0,AE1549+AE1560+AE1571<0),-(AE1549+AE1560+AE1571),IF(AE1538<=0,0,-MIN(((AE1549+AE1571)/AE1538)*((AE1549+AE1571)>0),(AE1549+AE1571))))","v":0},0,0,0]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1539<=0,Z1550+Z1561+Z1572<0),-(Z1550+Z1561+Z1572),IF(Z1539<=0,0,-MIN(((Z1550+Z1572)/Z1539)*((Z1550+Z1572)>0),(Z1550+Z1572))))","v":-0.11986281831681775},-0.11986281831681775,-0.11986281831681775,-0.11986281831681775,-0.11986281831681775,{"$f":"IF(AND(AE1539<=0,AE1550+AE1561+AE1572<0),-(AE1550+AE1561+AE1572),IF(AE1539<=0,0,-MIN(((AE1550+AE1572)/AE1539)*((AE1550+AE1572)>0),(AE1550+AE1572))))","v":-0.11986281831681775},-0.11986281831681775,-0.11986281831681775,-0.11986281831681773]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1540<=0,Z1551+Z1562+Z1573<0),-(Z1551+Z1562+Z1573),IF(Z1540<=0,0,-MIN(((Z1551+Z1573)/Z1540)*((Z1551+Z1573)>0),(Z1551+Z1573))))","v":-0.2194737800228333},-0.2194737800228333,-0.2194737800228333,-0.21947378002283333,-0.21947378002283333,{"$f":"IF(AND(AE1540<=0,AE1551+AE1562+AE1573<0),-(AE1551+AE1562+AE1573),IF(AE1540<=0,0,-MIN(((AE1551+AE1573)/AE1540)*((AE1551+AE1573)>0),(AE1551+AE1573))))","v":-0.21947378002283333},-0.21947378002283335,-0.21947378002283335,-0.21947378002283338]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1541<=0,Z1552+Z1563+Z1574<0),-(Z1552+Z1563+Z1574),IF(Z1541<=0,0,-MIN(((Z1552+Z1574)/Z1541)*((Z1552+Z1574)>0),(Z1552+Z1574))))","v":-0.11266852457415195},-0.11266852457415195,-0.11266852457415195,-0.11266852457415197,-0.11266852457415197,{"$f":"IF(AND(AE1541<=0,AE1552+AE1563+AE1574<0),-(AE1552+AE1563+AE1574),IF(AE1541<=0,0,-MIN(((AE1552+AE1574)/AE1541)*((AE1552+AE1574)>0),(AE1552+AE1574))))","v":-0.11266852457415197},-0.11266852457415198,-0.11266852457415198,-0.112668524574152]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1542<=0,Z1553+Z1564+Z1575<0),-(Z1553+Z1564+Z1575),IF(Z1542<=0,0,-MIN(((Z1553+Z1575)/Z1542)*((Z1553+Z1575)>0),(Z1553+Z1575))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1543<=0,Z1554+Z1565+Z1576<0),-(Z1554+Z1565+Z1576),IF(Z1543<=0,0,-MIN(((Z1554+Z1576)/Z1543)*((Z1554+Z1576)>0),(Z1554+Z1576))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1544<=0,Z1555+Z1566+Z1577<0),-(Z1555+Z1566+Z1577),IF(Z1544<=0,0,-MIN(((Z1555+Z1577)/Z1544)*((Z1555+Z1577)>0),(Z1555+Z1577))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z1556<0,-Z1556,0)","v":0},0,0,0,0,{"$f":"IF(AE1556<0,-AE1556,0)","v":0},0,0,0]
[{"$f":"ROW()","v":1590},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1546<=0,Z1557+Z1568+Z1579<0),-(Z1557+Z1568+Z1579),IF(Z1546<=0,0,-MIN(((Z1557+Z1579)/Z1546)*((Z1557+Z1579)>0),(Z1557+Z1579))))","v":0},0,0,0,0,{"$f":"IF(AND(AE1546<=0,AE1557+AE1568+AE1579<0),-(AE1557+AE1568+AE1579),IF(AE1546<=0,0,-MIN(((AE1557+AE1579)/AE1546)*((AE1557+AE1579)>0),(AE1557+AE1579))))","v":0},0,0,0]
[{"$f":"ROW()","v":1591},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1582:Z1590)","v":-0.45200512291380296},{"$f":"SUM(AA1582:AA1590)","v":-0.45200512291380296},{"$f":"SUM(AB1582:AB1590)","v":-0.45200512291380296},{"$f":"SUM(AC1582:AC1590)","v":-0.45200512291380301},{"$f":"SUM(AD1582:AD1590)","v":-0.45200512291380301},-0.45200512291380301,{"$f":"SUM(AF1582:AF1590)","v":-0.45200512291380313},-0.45200512291380313,-0.45200512291380313]
[{"$f":"ROW()","v":1592},"Closing Value"]
[{"$f":"ROW()","v":1593},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1549+Y1560+Y1571+Y1582","v":0},0,0,0,0,0,{"$f":"AE1549+AE1560+AE1571+AE1582","v":0},0,0,0]
[{"$f":"ROW()","v":1594},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1550+Y1561+Y1572+Y1583","v":2.3972563663363551},2.2773935480195373,2.1575307297027195,2.0376679113859018,1.917805093069084,1.7979422747522662,{"$f":"AE1550+AE1561+AE1572+AE1583","v":1.6780794564354484},1.5582166381186306,1.4383538198018129,1.3184910014849951]
[{"$f":"ROW()","v":1595},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1551+Y1562+Y1573+Y1584","v":3.2921067003424995},3.0726329203196663,2.853159140296833,2.6336853602739998,2.4142115802511666,2.1947378002283333,{"$f":"AE1551+AE1562+AE1573+AE1584","v":1.9752640202055001},1.7557902401826668,1.5363164601598336,1.3168426801370001]
[{"$f":"ROW()","v":1596},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1552+Y1563+Y1574+Y1585","v":2.253370491483039},2.1407019669088871,2.0280334423347353,1.9153649177605834,1.8026963931864315,1.6900278686122796,{"$f":"AE1552+AE1563+AE1574+AE1585","v":1.5773593440381277},1.4646908194639758,1.352022294889824,1.2393537703156721]
[{"$f":"ROW()","v":1597},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1553+Y1564+Y1575+Y1586","v":2.4396512085337045},2.4396512085337045,2.4396512085337045,2.4396512085337045,2.4396512085337045,2.4396512085337045,2.4396512085337045,2.4396512085337045,2.4396512085337045,2.4396512085337045]
[{"$f":"ROW()","v":1598},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1554+Y1565+Y1576+Y1587","v":0.83116914059542735},0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735,0.83116914059542735]
[{"$f":"ROW()","v":1599},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1555+Y1566+Y1577+Y1588","v":5.1976068014649881},5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881,5.1976068014649881]
[{"$f":"ROW()","v":1600},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1556+Y1567+Y1578+Y1589","v":0},0,0,0,0,0,{"$f":"AE1556+AE1567+AE1578+AE1589","v":0},0,0,0]
[{"$f":"ROW()","v":1601},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1557+Y1568+Y1579+Y1590","v":0},0,0,0,0,0,{"$f":"AE1557+AE1568+AE1579+AE1590","v":0},0,0,0]
[{"$f":"ROW()","v":1602},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1593:Y1601)","v":16.411160708756015},15.959155585842211,{"$f":"SUM(AA1593:AA1601)","v":15.507150462928408},{"$f":"SUM(AB1593:AB1601)","v":15.055145340014604},{"$f":"SUM(AC1593:AC1601)","v":14.603140217100805},14.151135094187001,{"$f":"SUM(AE1593:AE1601)","v":13.699129971273194},{"$f":"SUM(AF1593:AF1601)","v":13.247124848359395},12.795119725445591,12.343114602531788]
[{"$f":"ROW()","v":1603},"Over Depreciation"]
[{"$f":"ROW()","v":1604},null,"Pipeline"]
[{"$f":"ROW()","v":1605},null,"Compression"]
[{"$f":"ROW()","v":1606},null,"Metering"]
[{"$f":"ROW()","v":1607},null,"Other Depreciable"]
[{"$f":"ROW()","v":1608},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1609},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1610},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1611},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1612},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1613},null,"Total"]
[{"$f":"ROW()","v":1614}]
["2017 Capex"]
[{"$f":"ROW()","v":1616},"Life"]
[{"$f":"ROW()","v":1617},null,"Pipeline",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$70","v":20},{"$f":"MAX(0,AA1617-1)","v":19},{"$f":"MAX(0,AB1617-1)","v":18},{"$f":"MAX(0,AC1617-1)","v":17},{"$f":"MAX(0,AD1617-1)","v":16},{"$f":"MAX(0,AE1617-1)","v":15},{"$f":"MAX(0,AF1617-1)","v":14},{"$f":"MAX(0,AG1617-1)","v":13}]
[{"$f":"ROW()","v":1618},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1619},null,"Metering",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$72","v":15},14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1620},null,"Other Depreciable",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$73","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1621},null,"Computers and Motor Vehicles",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$74","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1623},null,"SCADA , ECI And Comms",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$76","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1624},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1625},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,AA1625-1)","v":4},{"$f":"MAX(0,AB1625-1)","v":3},{"$f":"MAX(0,AC1625-1)","v":2},{"$f":"MAX(0,AD1625-1)","v":1},{"$f":"MAX(0,AE1625-1)","v":0},{"$f":"MAX(0,AF1625-1)","v":0},{"$f":"MAX(0,AG1625-1)","v":0}]
[{"$f":"ROW()","v":1626}]
[{"$f":"ROW()","v":1627},"Opening Value"]
[{"$f":"ROW()","v":1628},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1672","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1629},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1673","v":0},4.5903694643640662,4.3608509911458633,4.1313325179276603,3.9018140447094569,3.6722955714912535,3.4427770982730501,3.2132586250548467,2.9837401518366433]
[{"$f":"ROW()","v":1630},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1674","v":0},3.5173434858880683,3.2828539201621969,3.0483643544363259,2.8138747887104545,2.5793852229845831,2.3448956572587121,2.1104060915328411,1.8759165258069699]
[{"$f":"ROW()","v":1631},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1675","v":0},4.7829707869569464,4.543822247609099,4.3046737082612516,4.0655251689134042,3.8263766295655568,3.5872280902177094,3.348079550869862,3.1089310115220146]
[{"$f":"ROW()","v":1632},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1676","v":0},{"$f":"Z1676","v":2.418058381067822},{"$f":"AA1676","v":2.418058381067822},{"$f":"AB1676","v":2.418058381067822},{"$f":"AC1676","v":2.418058381067822},{"$f":"AD1676","v":2.418058381067822},{"$f":"AE1676","v":2.418058381067822},{"$f":"AF1676","v":2.418058381067822},{"$f":"AG1676","v":2.418058381067822}]
[{"$f":"ROW()","v":1633},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156]
[{"$f":"ROW()","v":1634},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427]
[{"$f":"ROW()","v":1635},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1679","v":0},0,0,0,{"$f":"AC1679","v":0},{"$f":"AD1679","v":0},{"$f":"AE1679","v":0},{"$f":"AF1679","v":0},{"$f":"AG1679","v":0}]
[{"$f":"ROW()","v":1636},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680","v":0},{"$f":"Z1680","v":0},{"$f":"AA1680","v":0},{"$f":"AB1680","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1628:Z1636)","v":0},{"$f":"SUM(AA1628:AA1636)","v":23.012813292002484},{"$f":"SUM(AB1628:AB1636)","v":22.309656713710563},{"$f":"SUM(AC1628:AC1636)","v":21.606500135418646},20.903343557126721,20.2001869788348,19.497030400542879,{"$f":"SUM(AG1628:AG1636)","v":18.793873822250955},18.090717243959034]
[{"$f":"ROW()","v":1638},"Capex"]
[{"$f":"ROW()","v":1639},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$216","v":0}]
[{"$f":"ROW()","v":1640},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$217","v":4.5903694643640662}]
[{"$f":"ROW()","v":1641},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$218","v":3.5173434858880683}]
[{"$f":"ROW()","v":1642},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$219","v":4.7829707869569464}]
[{"$f":"ROW()","v":1643},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$220","v":2.418058381067822}]
[{"$f":"ROW()","v":1644},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$221","v":1.511980957253156}]
[{"$f":"ROW()","v":1645},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$222","v":6.192090216472427}]
[{"$f":"ROW()","v":1646},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$223","v":0}]
[{"$f":"ROW()","v":1647},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$224","v":0}]
[{"$f":"ROW()","v":1648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1639:Z1647)","v":23.012813292002484}]
[{"$f":"ROW()","v":1649},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1650},null,"Pipeline"]
[{"$f":"ROW()","v":1651},null,"Compression"]
[{"$f":"ROW()","v":1652},null,"Metering"]
[{"$f":"ROW()","v":1653},null,"Other Depreciable"]
[{"$f":"ROW()","v":1654},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1655},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1656},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1657},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1658},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1659},null,"Total"]
[{"$f":"ROW()","v":1660},"Depreciation"]
[{"$f":"ROW()","v":1661},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1617<=0,AA1628+AA1639+AA1650<0),-(AA1628+AA1639+AA1650),IF(AA1617<=0,0,-MIN(((AA1628+AA1650)/AA1617)*((AA1628+AA1650)>0),(AA1628+AA1650))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AG1617<=0,AG1628+AG1639+AG1650<0),-(AG1628+AG1639+AG1650),IF(AG1617<=0,0,-MIN(((AG1628+AG1650)/AG1617)*((AG1628+AG1650)>0),(AG1628+AG1650))))","v":0},0]
[{"$f":"ROW()","v":1662},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1618<=0,AA1629+AA1640+AA1651<0),-(AA1629+AA1640+AA1651),IF(AA1618<=0,0,-MIN(((AA1629+AA1651)/AA1618)*((AA1629+AA1651)>0),(AA1629+AA1651))))","v":-0.22951847321820332},-0.22951847321820332,-0.22951847321820334,-0.22951847321820334,-0.22951847321820334,-0.22951847321820334,{"$f":"IF(AND(AG1618<=0,AG1629+AG1640+AG1651<0),-(AG1629+AG1640+AG1651),IF(AG1618<=0,0,-MIN(((AG1629+AG1651)/AG1618)*((AG1629+AG1651)>0),(AG1629+AG1651))))","v":-0.22951847321820334},-0.22951847321820334]
[{"$f":"ROW()","v":1663},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1619<=0,AA1630+AA1641+AA1652<0),-(AA1630+AA1641+AA1652),IF(AA1619<=0,0,-MIN(((AA1630+AA1652)/AA1619)*((AA1630+AA1652)>0),(AA1630+AA1652))))","v":-0.23448956572587124},-0.23448956572587121,-0.23448956572587124,-0.23448956572587121,-0.23448956572587118,-0.23448956572587121,{"$f":"IF(AND(AG1619<=0,AG1630+AG1641+AG1652<0),-(AG1630+AG1641+AG1652),IF(AG1619<=0,0,-MIN(((AG1630+AG1652)/AG1619)*((AG1630+AG1652)>0),(AG1630+AG1652))))","v":-0.23448956572587124},-0.23448956572587124]
[{"$f":"ROW()","v":1664},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1620<=0,AA1631+AA1642+AA1653<0),-(AA1631+AA1642+AA1653),IF(AA1620<=0,0,-MIN(((AA1631+AA1653)/AA1620)*((AA1631+AA1653)>0),(AA1631+AA1653))))","v":-0.23914853934784733},-0.23914853934784733,-0.2391485393478473,-0.2391485393478473,-0.2391485393478473,-0.2391485393478473,{"$f":"IF(AND(AG1620<=0,AG1631+AG1642+AG1653<0),-(AG1631+AG1642+AG1653),IF(AG1620<=0,0,-MIN(((AG1631+AG1653)/AG1620)*((AG1631+AG1653)>0),(AG1631+AG1653))))","v":-0.23914853934784727},-0.23914853934784727]
[{"$f":"ROW()","v":1665},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1621<=0,AA1632+AA1643+AA1654<0),-(AA1632+AA1643+AA1654),IF(AA1621<=0,0,-MIN(((AA1632+AA1654)/AA1621)*((AA1632+AA1654)>0),(AA1632+AA1654))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1666},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1622<=0,AA1633+AA1644+AA1655<0),-(AA1633+AA1644+AA1655),IF(AA1622<=0,0,-MIN(((AA1633+AA1655)/AA1622)*((AA1633+AA1655)>0),(AA1633+AA1655))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1667},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1623<=0,AA1634+AA1645+AA1656<0),-(AA1634+AA1645+AA1656),IF(AA1623<=0,0,-MIN(((AA1634+AA1656)/AA1623)*((AA1634+AA1656)>0),(AA1634+AA1656))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1635<0,-AA1635,0)","v":0},0,0,0,0,0,{"$f":"IF(AG1635<0,-AG1635,0)","v":0},0]
[{"$f":"ROW()","v":1669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1625<=0,AA1636+AA1647+AA1658<0),-(AA1636+AA1647+AA1658),IF(AA1625<=0,0,-MIN(((AA1636+AA1658)/AA1625)*((AA1636+AA1658)>0),(AA1636+AA1658))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AG1625<=0,AG1636+AG1647+AG1658<0),-(AG1636+AG1647+AG1658),IF(AG1625<=0,0,-MIN(((AG1636+AG1658)/AG1625)*((AG1636+AG1658)>0),(AG1636+AG1658))))","v":0},0]
[{"$f":"ROW()","v":1670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1661:AA1669)","v":-0.70315657829192191},{"$f":"SUM(AB1661:AB1669)","v":-0.7031565782919218},{"$f":"SUM(AC1661:AC1669)","v":-0.70315657829192191},-0.7031565782919218,-0.7031565782919218,-0.7031565782919218,{"$f":"SUM(AG1661:AG1669)","v":-0.70315657829192191},-0.70315657829192191]
[{"$f":"ROW()","v":1671},"Closing Value"]
[{"$f":"ROW()","v":1672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1628+Z1639+Z1650+Z1661","v":0},0,0,0,0,0,0,{"$f":"AG1628+AG1639+AG1650+AG1661","v":0},0]
[{"$f":"ROW()","v":1673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1629+Z1640+Z1651+Z1662","v":4.5903694643640662},4.3608509911458633,4.1313325179276603,3.9018140447094569,3.6722955714912535,3.4427770982730501,3.2132586250548467,{"$f":"AG1629+AG1640+AG1651+AG1662","v":2.9837401518366433},2.7542216786184399]
[{"$f":"ROW()","v":1674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1630+Z1641+Z1652+Z1663","v":3.5173434858880683},3.2828539201621969,3.0483643544363259,2.8138747887104545,2.5793852229845831,2.3448956572587121,2.1104060915328411,{"$f":"AG1630+AG1641+AG1652+AG1663","v":1.8759165258069699},1.6414269600810987]
[{"$f":"ROW()","v":1675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1631+Z1642+Z1653+Z1664","v":4.7829707869569464},4.543822247609099,4.3046737082612516,4.0655251689134042,3.8263766295655568,3.5872280902177094,3.348079550869862,{"$f":"AG1631+AG1642+AG1653+AG1664","v":3.1089310115220146},2.8697824721741672]
[{"$f":"ROW()","v":1676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1632+Z1643+Z1654+Z1665","v":2.418058381067822},2.418058381067822,2.418058381067822,2.418058381067822,2.418058381067822,2.418058381067822,2.418058381067822,2.418058381067822,2.418058381067822]
[{"$f":"ROW()","v":1677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1633+Z1644+Z1655+Z1666","v":1.511980957253156},1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156,1.511980957253156]
[{"$f":"ROW()","v":1678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1634+Z1645+Z1656+Z1667","v":6.192090216472427},6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427,6.192090216472427]
[{"$f":"ROW()","v":1679},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1635+Z1646+Z1657+Z1668","v":0},0,0,0,0,0,0,{"$f":"AG1635+AG1646+AG1657+AG1668","v":0},0]
[{"$f":"ROW()","v":1680},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1636+Z1647+Z1658+Z1669","v":0},0,0,0,0,0,0,{"$f":"AG1636+AG1647+AG1658+AG1669","v":0},0]
[{"$f":"ROW()","v":1681},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1672:Z1680)","v":23.012813292002484},22.309656713710563,{"$f":"SUM(AB1672:AB1680)","v":21.606500135418646},{"$f":"SUM(AC1672:AC1680)","v":20.903343557126721},20.2001869788348,19.497030400542879,18.793873822250955,{"$f":"SUM(AG1672:AG1680)","v":18.090717243959034},17.387560665667113]
[{"$f":"ROW()","v":1682},"Over Depreciation"]
[{"$f":"ROW()","v":1683},null,"Pipeline"]
[{"$f":"ROW()","v":1684},null,"Compression"]
[{"$f":"ROW()","v":1685},null,"Metering"]
[{"$f":"ROW()","v":1686},null,"Other Depreciable"]
[{"$f":"ROW()","v":1687},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1688},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1689},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1690},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1691},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1692},null,"Total"]
[{"$f":"ROW()","v":1693}]
["2018 Capex"]
[{"$f":"ROW()","v":1695},"Life"]
[{"$f":"ROW()","v":1696},null,"Pipeline",null,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$70","v":20},{"$f":"MAX(0,AB1696-1)","v":19},{"$f":"MAX(0,AC1696-1)","v":18},{"$f":"MAX(0,AD1696-1)","v":17},{"$f":"MAX(0,AE1696-1)","v":16},{"$f":"MAX(0,AF1696-1)","v":15},{"$f":"MAX(0,AG1696-1)","v":14}]
[{"$f":"ROW()","v":1697},null,"Compression",null,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$71","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":1698},null,"Metering",null,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$72","v":15},14,13,12,11,10,9]
[{"$f":"ROW()","v":1699},null,"Other Depreciable",null,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$73","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":1700},null,"Computers and Motor Vehicles",null,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$74","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1701},null,"Cathodic/Corrosion Protection",null,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$75","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1702},null,"SCADA , ECI And Comms",null,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$76","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1703},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1704},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,AB1704-1)","v":4},{"$f":"MAX(0,AC1704-1)","v":3},{"$f":"MAX(0,AD1704-1)","v":2},{"$f":"MAX(0,AE1704-1)","v":1},{"$f":"MAX(0,AF1704-1)","v":0},{"$f":"MAX(0,AG1704-1)","v":0}]
[{"$f":"ROW()","v":1705}]
[{"$f":"ROW()","v":1706},"Opening Value"]
[{"$f":"ROW()","v":1707},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1751","v":0},8.4737717651326469E-2,8.0500831768760148E-2,7.6263945886193826E-2,7.2027060003627505E-2,6.7790174121061184E-2,6.3553288238494862E-2,5.9316402355928541E-2]
[{"$f":"ROW()","v":1708},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8301648373462203,2.6886565954789092,2.5471483536115982,2.4056401117442872,2.2641318698769761,2.1226236280096651,1.9811153861423541]
[{"$f":"ROW()","v":1709},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.758897288813527,6.3083041362259582,5.8577109836383894,5.4071178310508206,4.9565246784632517,4.5059315258756838,4.0553383732881159]
[{"$f":"ROW()","v":1710},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7349664346038924,1.6482181128736979,1.5614697911435034,1.4747214694133088,1.3879731476831143,1.3012248259529198,1.214476504222725]
[{"$f":"ROW()","v":1711},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1755","v":0},{"$f":"AA1755","v":3.7668712894345759},{"$f":"AB1755","v":3.7668712894345759},{"$f":"AC1755","v":3.7668712894345759},{"$f":"AD1755","v":3.7668712894345759},{"$f":"AE1755","v":3.7668712894345759},{"$f":"AF1755","v":3.7668712894345759},{"$f":"AG1755","v":3.7668712894345759}]
[{"$f":"ROW()","v":1712},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.8159099447938436,4.8159099447938436,4.8159099447938436,4.8159099447938436,4.8159099447938436,4.8159099447938436,4.8159099447938436]
[{"$f":"ROW()","v":1713},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8617127162728324,2.8617127162728324,2.8617127162728324,2.8617127162728324,2.8617127162728324,2.8617127162728324,2.8617127162728324]
[{"$f":"ROW()","v":1714},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1758","v":0},0,0,{"$f":"AC1758","v":0},{"$f":"AD1758","v":0},{"$f":"AE1758","v":0},{"$f":"AF1758","v":0},{"$f":"AG1758","v":0}]
[{"$f":"ROW()","v":1715},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1759","v":0},{"$f":"AA1759","v":0},{"$f":"AB1759","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1716},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1707:AA1715)","v":0},{"$f":"SUM(AB1707:AB1715)","v":22.85326022891622},{"$f":"SUM(AC1707:AC1715)","v":22.17017362684858},21.487087024780937,20.804000422713298,20.120913820645658,19.437827218578018,{"$f":"SUM(AH1707:AH1715)","v":18.754740616510379}]
[{"$f":"ROW()","v":1717},"Capex"]
[{"$f":"ROW()","v":1718},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$216","v":8.4737717651326469E-2}]
[{"$f":"ROW()","v":1719},null,"Compression",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$217","v":2.8301648373462203}]
[{"$f":"ROW()","v":1720},null,"Metering",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$218","v":6.758897288813527}]
[{"$f":"ROW()","v":1721},null,"Other Depreciable",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$219","v":1.7349664346038924}]
[{"$f":"ROW()","v":1722},null,"Computers and Motor Vehicles",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$220","v":3.7668712894345759}]
[{"$f":"ROW()","v":1723},null,"Cathodic/Corrosion 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":"AA$221","v":4.8159099447938436}]
[{"$f":"ROW()","v":1724},null,"SCADA , ECI And Comms",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$222","v":2.8617127162728324}]
[{"$f":"ROW()","v":1725},null,"Non-Depreciable",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$223","v":0}]
[{"$f":"ROW()","v":1726},null,"Cost of Raising Equity",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$224","v":0}]
[{"$f":"ROW()","v":1727},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1718:AA1726)","v":22.85326022891622}]
[{"$f":"ROW()","v":1728},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1729},null,"Pipeline"]
[{"$f":"ROW()","v":1730},null,"Compression"]
[{"$f":"ROW()","v":1731},null,"Metering"]
[{"$f":"ROW()","v":1732},null,"Other Depreciable"]
[{"$f":"ROW()","v":1733},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1734},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1735},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1738},null,"Total"]
[{"$f":"ROW()","v":1739},"Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1696<=0,AB1707+AB1718+AB1729<0),-(AB1707+AB1718+AB1729),IF(AB1696<=0,0,-MIN(((AB1707+AB1729)/AB1696)*((AB1707+AB1729)>0),(AB1707+AB1729))))","v":-4.2368858825663231E-3},-4.236885882566324E-3,-4.236885882566324E-3,-4.236885882566324E-3,-4.236885882566324E-3,-4.236885882566324E-3,{"$f":"IF(AND(AH1696<=0,AH1707+AH1718+AH1729<0),-(AH1707+AH1718+AH1729),IF(AH1696<=0,0,-MIN(((AH1707+AH1729)/AH1696)*((AH1707+AH1729)>0),(AH1707+AH1729))))","v":-4.236885882566324E-3}]
[{"$f":"ROW()","v":1741},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1697<=0,AB1708+AB1719+AB1730<0),-(AB1708+AB1719+AB1730),IF(AB1697<=0,0,-MIN(((AB1708+AB1730)/AB1697)*((AB1708+AB1730)>0),(AB1708+AB1730))))","v":-0.14150824186731101},-0.14150824186731101,-0.14150824186731101,-0.14150824186731101,-0.14150824186731101,-0.14150824186731101,{"$f":"IF(AND(AH1697<=0,AH1708+AH1719+AH1730<0),-(AH1708+AH1719+AH1730),IF(AH1697<=0,0,-MIN(((AH1708+AH1730)/AH1697)*((AH1708+AH1730)>0),(AH1708+AH1730))))","v":-0.14150824186731101}]
[{"$f":"ROW()","v":1742},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1698<=0,AB1709+AB1720+AB1731<0),-(AB1709+AB1720+AB1731),IF(AB1698<=0,0,-MIN(((AB1709+AB1731)/AB1698)*((AB1709+AB1731)>0),(AB1709+AB1731))))","v":-0.45059315258756849},-0.45059315258756844,-0.45059315258756844,-0.45059315258756838,-0.45059315258756832,-0.45059315258756838,{"$f":"IF(AND(AH1698<=0,AH1709+AH1720+AH1731<0),-(AH1709+AH1720+AH1731),IF(AH1698<=0,0,-MIN(((AH1709+AH1731)/AH1698)*((AH1709+AH1731)>0),(AH1709+AH1731))))","v":-0.45059315258756844}]
[{"$f":"ROW()","v":1743},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1699<=0,AB1710+AB1721+AB1732<0),-(AB1710+AB1721+AB1732),IF(AB1699<=0,0,-MIN(((AB1710+AB1732)/AB1699)*((AB1710+AB1732)>0),(AB1710+AB1732))))","v":-8.6748321730194616E-2},-8.674832173019463E-2,-8.674832173019463E-2,-8.6748321730194644E-2,-8.6748321730194644E-2,-8.6748321730194658E-2,{"$f":"IF(AND(AH1699<=0,AH1710+AH1721+AH1732<0),-(AH1710+AH1721+AH1732),IF(AH1699<=0,0,-MIN(((AH1710+AH1732)/AH1699)*((AH1710+AH1732)>0),(AH1710+AH1732))))","v":-8.6748321730194644E-2}]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1700<=0,AB1711+AB1722+AB1733<0),-(AB1711+AB1722+AB1733),IF(AB1700<=0,0,-MIN(((AB1711+AB1733)/AB1700)*((AB1711+AB1733)>0),(AB1711+AB1733))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1701<=0,AB1712+AB1723+AB1734<0),-(AB1712+AB1723+AB1734),IF(AB1701<=0,0,-MIN(((AB1712+AB1734)/AB1701)*((AB1712+AB1734)>0),(AB1712+AB1734))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1702<=0,AB1713+AB1724+AB1735<0),-(AB1713+AB1724+AB1735),IF(AB1702<=0,0,-MIN(((AB1713+AB1735)/AB1702)*((AB1713+AB1735)>0),(AB1713+AB1735))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1747},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB1714<0,-AB1714,0)","v":0},0,0,0,0,0,{"$f":"IF(AH1714<0,-AH1714,0)","v":0}]
[{"$f":"ROW()","v":1748},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1704<=0,AB1715+AB1726+AB1737<0),-(AB1715+AB1726+AB1737),IF(AB1704<=0,0,-MIN(((AB1715+AB1737)/AB1704)*((AB1715+AB1737)>0),(AB1715+AB1737))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AH1704<=0,AH1715+AH1726+AH1737<0),-(AH1715+AH1726+AH1737),IF(AH1704<=0,0,-MIN(((AH1715+AH1737)/AH1704)*((AH1715+AH1737)>0),(AH1715+AH1737))))","v":0}]
[{"$f":"ROW()","v":1749},null,"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,{"$f":"SUM(AB1740:AB1748)","v":-0.68308660206764049},{"$f":"SUM(AC1740:AC1748)","v":-0.68308660206764038},-0.68308660206764038,-0.68308660206764038,-0.68308660206764027,-0.68308660206764038,{"$f":"SUM(AH1740:AH1748)","v":-0.68308660206764038}]
[{"$f":"ROW()","v":1750},"Closing Value"]
[{"$f":"ROW()","v":1751},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1707+AA1718+AA1729+AA1740","v":8.4737717651326469E-2},8.0500831768760148E-2,7.6263945886193826E-2,7.2027060003627505E-2,6.7790174121061184E-2,6.3553288238494862E-2,5.9316402355928541E-2,{"$f":"AH1707+AH1718+AH1729+AH1740","v":5.5079516473362219E-2}]
[{"$f":"ROW()","v":1752},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1708+AA1719+AA1730+AA1741","v":2.8301648373462203},2.6886565954789092,2.5471483536115982,2.4056401117442872,2.2641318698769761,2.1226236280096651,1.9811153861423541,{"$f":"AH1708+AH1719+AH1730+AH1741","v":1.839607144275043}]
[{"$f":"ROW()","v":1753},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1709+AA1720+AA1731+AA1742","v":6.758897288813527},6.3083041362259582,5.8577109836383894,5.4071178310508206,4.9565246784632517,4.5059315258756838,4.0553383732881159,{"$f":"AH1709+AH1720+AH1731+AH1742","v":3.6047452207005475}]
[{"$f":"ROW()","v":1754},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1710+AA1721+AA1732+AA1743","v":1.7349664346038924},1.6482181128736979,1.5614697911435034,1.4747214694133088,1.3879731476831143,1.3012248259529198,1.214476504222725,{"$f":"AH1710+AH1721+AH1732+AH1743","v":1.1277281824925303}]
[{"$f":"ROW()","v":1755},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1711+AA1722+AA1733+AA1744","v":3.7668712894345759},3.7668712894345759,3.7668712894345759,3.7668712894345759,3.7668712894345759,3.7668712894345759,3.7668712894345759,3.7668712894345759]
[{"$f":"ROW()","v":1756},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1712+AA1723+AA1734+AA1745","v":4.8159099447938436},4.8159099447938436,4.8159099447938436,4.8159099447938436,4.8159099447938436,4.8159099447938436,4.8159099447938436,4.8159099447938436]
[{"$f":"ROW()","v":1757},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1713+AA1724+AA1735+AA1746","v":2.8617127162728324},2.8617127162728324,2.8617127162728324,2.8617127162728324,2.8617127162728324,2.8617127162728324,2.8617127162728324,2.8617127162728324]
[{"$f":"ROW()","v":1758},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1714+AA1725+AA1736+AA1747","v":0},0,0,0,0,0,0,{"$f":"AH1714+AH1725+AH1736+AH1747","v":0}]
[{"$f":"ROW()","v":1759},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1715+AA1726+AA1737+AA1748","v":0},0,0,0,0,0,0,{"$f":"AH1715+AH1726+AH1737+AH1748","v":0}]
[{"$f":"ROW()","v":1760},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1751:AA1759)","v":22.85326022891622},22.17017362684858,{"$f":"SUM(AC1751:AC1759)","v":21.487087024780937},20.804000422713298,20.120913820645658,19.437827218578018,18.754740616510379,{"$f":"SUM(AH1751:AH1759)","v":18.071654014442736}]
[{"$f":"ROW()","v":1761},"Over Depreciation"]
[{"$f":"ROW()","v":1762},null,"Pipeline"]
[{"$f":"ROW()","v":1763},null,"Compression"]
[{"$f":"ROW()","v":1764},null,"Metering"]
[{"$f":"ROW()","v":1765},null,"Other Depreciable"]
[{"$f":"ROW()","v":1766},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1767},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1768},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1769},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1770},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1771},null,"Total"]
[{"$f":"ROW()","v":1772}]
["2019 Capex"]
[{"$f":"ROW()","v":1774},"Life"]
[{"$f":"ROW()","v":1775},null,"Pipeline",null,null,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$70","v":20},{"$f":"MAX(0,AC1775-1)","v":19},{"$f":"MAX(0,AD1775-1)","v":18},{"$f":"MAX(0,AE1775-1)","v":17},{"$f":"MAX(0,AF1775-1)","v":16},{"$f":"MAX(0,AG1775-1)","v":15}]
[{"$f":"ROW()","v":1776},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":1777},null,"Metering",null,null,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$72","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1778},null,"Other Depreciable",null,null,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$73","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":1779},null,"Computers and Motor Vehicles",null,null,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$74","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1780},null,"Cathodic/Corrosion Protection",null,null,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$75","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1781},null,"SCADA , ECI And Comms",null,null,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$76","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1782},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1783},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,AC1783-1)","v":4},{"$f":"MAX(0,AD1783-1)","v":3},{"$f":"MAX(0,AE1783-1)","v":2},{"$f":"MAX(0,AF1783-1)","v":1},{"$f":"MAX(0,AG1783-1)","v":0}]
[{"$f":"ROW()","v":1784}]
[{"$f":"ROW()","v":1785},"Opening Value"]
[{"$f":"ROW()","v":1786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1830","v":0},8.8731049311209335E-3,8.429449684564886E-3,7.9857944380088402E-3,7.5421391914527935E-3,7.0984839448967468E-3,6.6548286983407002E-3]
[{"$f":"ROW()","v":1787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9942828799758823,1.8945687359770882,1.7948545919782941,1.6951404479795,1.595426303980706,1.4957121599819119]
[{"$f":"ROW()","v":1788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1586291630169052,5.7480538854824452,5.3374786079479852,4.9269033304135252,4.5163280528790644,4.1057527753446044]
[{"$f":"ROW()","v":1789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4787885805067194,2.3548491514813832,2.230909722456047,2.1069702934307113,1.9830308644053753,1.8590914353800394]
[{"$f":"ROW()","v":1790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1834","v":0},{"$f":"AB1834","v":3.0057263458610977},{"$f":"AC1834","v":3.0057263458610977},{"$f":"AD1834","v":3.0057263458610977},{"$f":"AE1834","v":3.0057263458610977},{"$f":"AF1834","v":3.0057263458610977},{"$f":"AG1834","v":3.0057263458610977}]
[{"$f":"ROW()","v":1791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.4955037441672969,7.4955037441672969,7.4955037441672969,7.4955037441672969,7.4955037441672969,7.4955037441672969]
[{"$f":"ROW()","v":1792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.2694777882132602,6.2694777882132602,6.2694777882132602,6.2694777882132602,6.2694777882132602,6.2694777882132602]
[{"$f":"ROW()","v":1793},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1837","v":0},0,{"$f":"AC1837","v":0},{"$f":"AD1837","v":0},{"$f":"AE1837","v":0},{"$f":"AF1837","v":0},{"$f":"AG1837","v":0}]
[{"$f":"ROW()","v":1794},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1838","v":0},{"$f":"AB1838","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1795},null,"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,{"$f":"SUM(AB1786:AB1794)","v":0},{"$f":"SUM(AC1786:AC1794)","v":27.411281606672283},{"$f":"SUM(AD1786:AD1794)","v":26.776609100867134},26.141936595061992,25.507264089256843,24.872591583451694,24.237919077646552]
[{"$f":"ROW()","v":1796},"Capex"]
[{"$f":"ROW()","v":1797},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$216","v":8.8731049311209335E-3}]
[{"$f":"ROW()","v":1798},null,"Compression",null,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$217","v":1.9942828799758823}]
[{"$f":"ROW()","v":1799},null,"Metering",null,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$218","v":6.1586291630169052}]
[{"$f":"ROW()","v":1800},null,"Other Depreciable",null,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$219","v":2.4787885805067194}]
[{"$f":"ROW()","v":1801},null,"Computers and Motor Vehicles",null,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$220","v":3.0057263458610977}]
[{"$f":"ROW()","v":1802},null,"Cathodic/Corrosion Protection",null,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$221","v":7.4955037441672969}]
[{"$f":"ROW()","v":1803},null,"SCADA , ECI And Comms",null,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$222","v":6.2694777882132602}]
[{"$f":"ROW()","v":1804},null,"Non-Depreciable",null,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$223","v":0}]
[{"$f":"ROW()","v":1805},null,"Cost of Raising Equity",null,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$224","v":0}]
[{"$f":"ROW()","v":1806},null,"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,{"$f":"SUM(AB1797:AB1805)","v":27.411281606672283}]
[{"$f":"ROW()","v":1807},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1808},null,"Pipeline"]
[{"$f":"ROW()","v":1809},null,"Compression"]
[{"$f":"ROW()","v":1810},null,"Metering"]
[{"$f":"ROW()","v":1811},null,"Other Depreciable"]
[{"$f":"ROW()","v":1812},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1813},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1814},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1815},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1816},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1817},null,"Total"]
[{"$f":"ROW()","v":1818},"Depreciation"]
[{"$f":"ROW()","v":1819},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1775<=0,AC1786+AC1797+AC1808<0),-(AC1786+AC1797+AC1808),IF(AC1775<=0,0,-MIN(((AC1786+AC1808)/AC1775)*((AC1786+AC1808)>0),(AC1786+AC1808))))","v":-4.4365524655604668E-4},-4.4365524655604662E-4,-4.4365524655604668E-4,-4.4365524655604668E-4,-4.4365524655604668E-4,-4.4365524655604668E-4]
[{"$f":"ROW()","v":1820},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1776<=0,AC1787+AC1798+AC1809<0),-(AC1787+AC1798+AC1809),IF(AC1776<=0,0,-MIN(((AC1787+AC1809)/AC1776)*((AC1787+AC1809)>0),(AC1787+AC1809))))","v":-9.9714143998794108E-2},-9.9714143998794122E-2,-9.9714143998794122E-2,-9.9714143998794122E-2,-9.9714143998794122E-2,-9.9714143998794122E-2]
[{"$f":"ROW()","v":1821},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1777<=0,AC1788+AC1799+AC1810<0),-(AC1788+AC1799+AC1810),IF(AC1777<=0,0,-MIN(((AC1788+AC1810)/AC1777)*((AC1788+AC1810)>0),(AC1788+AC1810))))","v":-0.41057527753446033},-0.41057527753446038,-0.41057527753446038,-0.41057527753446044,-0.41057527753446038,-0.41057527753446044]
[{"$f":"ROW()","v":1822},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1778<=0,AC1789+AC1800+AC1811<0),-(AC1789+AC1800+AC1811),IF(AC1778<=0,0,-MIN(((AC1789+AC1811)/AC1778)*((AC1789+AC1811)>0),(AC1789+AC1811))))","v":-0.12393942902533597},-0.12393942902533596,-0.12393942902533595,-0.12393942902533596,-0.12393942902533596,-0.12393942902533596]
[{"$f":"ROW()","v":1823},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1779<=0,AC1790+AC1801+AC1812<0),-(AC1790+AC1801+AC1812),IF(AC1779<=0,0,-MIN(((AC1790+AC1812)/AC1779)*((AC1790+AC1812)>0),(AC1790+AC1812))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1780<=0,AC1791+AC1802+AC1813<0),-(AC1791+AC1802+AC1813),IF(AC1780<=0,0,-MIN(((AC1791+AC1813)/AC1780)*((AC1791+AC1813)>0),(AC1791+AC1813))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1825},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1781<=0,AC1792+AC1803+AC1814<0),-(AC1792+AC1803+AC1814),IF(AC1781<=0,0,-MIN(((AC1792+AC1814)/AC1781)*((AC1792+AC1814)>0),(AC1792+AC1814))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1826},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC1793<0,-AC1793,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1827},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1783<=0,AC1794+AC1805+AC1816<0),-(AC1794+AC1805+AC1816),IF(AC1783<=0,0,-MIN(((AC1794+AC1816)/AC1783)*((AC1794+AC1816)>0),(AC1794+AC1816))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1828},null,"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,{"$f":"SUM(AC1819:AC1827)","v":-0.63467250580514645},-0.63467250580514645,-0.63467250580514645,-0.63467250580514656,-0.63467250580514645,-0.63467250580514656]
[{"$f":"ROW()","v":1829},"Closing Value"]
[{"$f":"ROW()","v":1830},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1786+AB1797+AB1808+AB1819","v":8.8731049311209335E-3},8.429449684564886E-3,{"$f":"AD1786+AD1797+AD1808+AD1819","v":7.9857944380088402E-3},7.5421391914527935E-3,7.0984839448967468E-3,6.6548286983407002E-3,6.2111734517846535E-3]
[{"$f":"ROW()","v":1831},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1787+AB1798+AB1809+AB1820","v":1.9942828799758823},1.8945687359770882,{"$f":"AD1787+AD1798+AD1809+AD1820","v":1.7948545919782941},1.6951404479795,1.595426303980706,1.4957121599819119,1.3959980159831178]
[{"$f":"ROW()","v":1832},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1788+AB1799+AB1810+AB1821","v":6.1586291630169052},5.7480538854824452,{"$f":"AD1788+AD1799+AD1810+AD1821","v":5.3374786079479852},4.9269033304135252,4.5163280528790644,4.1057527753446044,3.6951774978101439]
[{"$f":"ROW()","v":1833},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1789+AB1800+AB1811+AB1822","v":2.4787885805067194},2.3548491514813832,{"$f":"AD1789+AD1800+AD1811+AD1822","v":2.230909722456047},2.1069702934307113,1.9830308644053753,1.8590914353800394,1.7351520063547035]
[{"$f":"ROW()","v":1834},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1790+AB1801+AB1812+AB1823","v":3.0057263458610977},3.0057263458610977,3.0057263458610977,3.0057263458610977,3.0057263458610977,3.0057263458610977,3.0057263458610977]
[{"$f":"ROW()","v":1835},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1791+AB1802+AB1813+AB1824","v":7.4955037441672969},7.4955037441672969,7.4955037441672969,7.4955037441672969,7.4955037441672969,7.4955037441672969,7.4955037441672969]
[{"$f":"ROW()","v":1836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1792+AB1803+AB1814+AB1825","v":6.2694777882132602},6.2694777882132602,6.2694777882132602,6.2694777882132602,6.2694777882132602,6.2694777882132602,6.2694777882132602]
[{"$f":"ROW()","v":1837},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1793+AB1804+AB1815+AB1826","v":0},0,{"$f":"AD1793+AD1804+AD1815+AD1826","v":0},0,0,0,0]
[{"$f":"ROW()","v":1838},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1794+AB1805+AB1816+AB1827","v":0},0,{"$f":"AD1794+AD1805+AD1816+AD1827","v":0},0,0,0,0]
[{"$f":"ROW()","v":1839},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1830:AB1838)","v":27.411281606672283},26.776609100867134,{"$f":"SUM(AD1830:AD1838)","v":26.141936595061992},25.507264089256843,24.872591583451694,24.237919077646552,23.603246571841403]
[{"$f":"ROW()","v":1840},"Over Depreciation"]
[{"$f":"ROW()","v":1841},null,"Pipeline"]
[{"$f":"ROW()","v":1842},null,"Compression"]
[{"$f":"ROW()","v":1843},null,"Metering"]
[{"$f":"ROW()","v":1844},null,"Other Depreciable"]
[{"$f":"ROW()","v":1845},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1846},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1847},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1850},null,"Total"]
[{"$f":"ROW()","v":1851}]
["2020 Capex"]
[{"$f":"ROW()","v":1853},"Life"]
[{"$f":"ROW()","v":1854},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70","v":20},{"$f":"MAX(0,AD1854-1)","v":19},{"$f":"MAX(0,AE1854-1)","v":18},{"$f":"MAX(0,AF1854-1)","v":17},{"$f":"MAX(0,AG1854-1)","v":16}]
[{"$f":"ROW()","v":1855},null,"Compression",null,null,null,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$71","v":20},19,18,17,16]
[{"$f":"ROW()","v":1856},null,"Metering",null,null,null,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$72","v":15},14,13,12,11]
[{"$f":"ROW()","v":1857},null,"Other Depreciable",null,null,null,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$73","v":20},19,18,17,16]
[{"$f":"ROW()","v":1858},null,"Computers and Motor Vehicles",null,null,null,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$74","v":0},0,0,0,0]
[{"$f":"ROW()","v":1859},null,"Cathodic/Corrosion Protection",null,null,null,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$75","v":0},0,0,0,0]
[{"$f":"ROW()","v":1860},null,"SCADA , ECI And Comms",null,null,null,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$76","v":0},0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1862},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78","v":5},{"$f":"MAX(0,AD1862-1)","v":4},{"$f":"MAX(0,AE1862-1)","v":3},{"$f":"MAX(0,AF1862-1)","v":2},{"$f":"MAX(0,AG1862-1)","v":1}]
[{"$f":"ROW()","v":1863}]
[{"$f":"ROW()","v":1864},"Opening Value"]
[{"$f":"ROW()","v":1865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1909","v":0},0.2407887449594838,0.22874930771150961,0.21670987046353543,0.20467043321556125,0.19263099596758707]
[{"$f":"ROW()","v":1866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5390404681259611,2.4120884447196631,2.2851364213133651,2.1581843979070672,2.0312323745007692]
[{"$f":"ROW()","v":1867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9009029672430779,6.4408427694268724,5.9807825716106668,5.5207223737944613,5.0606621759782566]
[{"$f":"ROW()","v":1868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2409975764585512,4.9789476976356237,4.7168978188126962,4.4548479399897687,4.1927980611668412]
[{"$f":"ROW()","v":1869},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1913","v":0},{"$f":"AC1913","v":1.5690204474742879},{"$f":"AD1913","v":1.5690204474742879},{"$f":"AE1913","v":1.5690204474742879},{"$f":"AF1913","v":1.5690204474742879},{"$f":"AG1913","v":1.5690204474742879}]
[{"$f":"ROW()","v":1870},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3740658776382562,4.3740658776382562,4.3740658776382562,4.3740658776382562,4.3740658776382562]
[{"$f":"ROW()","v":1871},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7864096996157137,5.7864096996157137,5.7864096996157137,5.7864096996157137,5.7864096996157137]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1916","v":0},{"$f":"AC1916","v":0},{"$f":"AD1916","v":0},{"$f":"AE1916","v":0},{"$f":"AF1916","v":0},{"$f":"AG1916","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1874},null,"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,{"$f":"SUM(AC1865:AC1873)","v":0},{"$f":"SUM(AD1865:AD1873)","v":26.651225781515329},25.790124244221925,24.929022706928521,24.067921169635117,23.206819632341709]
[{"$f":"ROW()","v":1875},"Capex"]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,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$216","v":0.2407887449594838}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,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$217","v":2.5390404681259611}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,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$218","v":6.9009029672430779}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,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$219","v":5.2409975764585512}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,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$220","v":1.5690204474742879}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,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$221","v":4.3740658776382562}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,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$222","v":5.7864096996157137}]
[{"$f":"ROW()","v":1883},null,"Non-Depreciable",null,null,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$223","v":0}]
[{"$f":"ROW()","v":1884},null,"Cost of Raising Equity",null,null,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$224","v":0}]
[{"$f":"ROW()","v":1885},null,"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,{"$f":"SUM(AC1876:AC1884)","v":26.651225781515329}]
[{"$f":"ROW()","v":1886},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1887},null,"Pipeline"]
[{"$f":"ROW()","v":1888},null,"Compression"]
[{"$f":"ROW()","v":1889},null,"Metering"]
[{"$f":"ROW()","v":1890},null,"Other Depreciable"]
[{"$f":"ROW()","v":1891},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1892},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1893},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1894},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1895},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1896},null,"Total"]
[{"$f":"ROW()","v":1897},"Depreciation"]
[{"$f":"ROW()","v":1898},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD1854<=0,AD1865+AD1876+AD1887<0),-(AD1865+AD1876+AD1887),IF(AD1854<=0,0,-MIN(((AD1865+AD1887)/AD1854)*((AD1865+AD1887)>0),(AD1865+AD1887))))","v":-1.203943724797419E-2},-1.203943724797419E-2,-1.203943724797419E-2,-1.2039437247974192E-2,-1.2039437247974192E-2]
[{"$f":"ROW()","v":1899},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD1855<=0,AD1866+AD1877+AD1888<0),-(AD1866+AD1877+AD1888),IF(AD1855<=0,0,-MIN(((AD1866+AD1888)/AD1855)*((AD1866+AD1888)>0),(AD1866+AD1888))))","v":-0.12695202340629805},-0.12695202340629805,-0.12695202340629808,-0.12695202340629808,-0.12695202340629808]
[{"$f":"ROW()","v":1900},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD1856<=0,AD1867+AD1878+AD1889<0),-(AD1867+AD1878+AD1889),IF(AD1856<=0,0,-MIN(((AD1867+AD1889)/AD1856)*((AD1867+AD1889)>0),(AD1867+AD1889))))","v":-0.46006019781620522},-0.46006019781620516,-0.46006019781620516,-0.46006019781620511,-0.46006019781620516]
[{"$f":"ROW()","v":1901},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD1857<=0,AD1868+AD1879+AD1890<0),-(AD1868+AD1879+AD1890),IF(AD1857<=0,0,-MIN(((AD1868+AD1890)/AD1857)*((AD1868+AD1890)>0),(AD1868+AD1890))))","v":-0.26204987882292757},-0.26204987882292757,-0.26204987882292757,-0.26204987882292757,-0.26204987882292757]
[{"$f":"ROW()","v":1902},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD1858<=0,AD1869+AD1880+AD1891<0),-(AD1869+AD1880+AD1891),IF(AD1858<=0,0,-MIN(((AD1869+AD1891)/AD1858)*((AD1869+AD1891)>0),(AD1869+AD1891))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1903},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD1859<=0,AD1870+AD1881+AD1892<0),-(AD1870+AD1881+AD1892),IF(AD1859<=0,0,-MIN(((AD1870+AD1892)/AD1859)*((AD1870+AD1892)>0),(AD1870+AD1892))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1904},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD1860<=0,AD1871+AD1882+AD1893<0),-(AD1871+AD1882+AD1893),IF(AD1860<=0,0,-MIN(((AD1871+AD1893)/AD1860)*((AD1871+AD1893)>0),(AD1871+AD1893))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1905},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD1872<0,-AD1872,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1906},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD1862<=0,AD1873+AD1884+AD1895<0),-(AD1873+AD1884+AD1895),IF(AD1862<=0,0,-MIN(((AD1873+AD1895)/AD1862)*((AD1873+AD1895)>0),(AD1873+AD1895))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1907},null,"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,{"$f":"SUM(AD1898:AD1906)","v":-0.86110153729340499},-0.86110153729340499,-0.86110153729340499,-0.86110153729340499,-0.86110153729340499]
[{"$f":"ROW()","v":1908},"Closing Value"]
[{"$f":"ROW()","v":1909},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1865+AC1876+AC1887+AC1898","v":0.2407887449594838},0.22874930771150961,0.21670987046353543,0.20467043321556125,0.19263099596758707,0.18059155871961288]
[{"$f":"ROW()","v":1910},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1866+AC1877+AC1888+AC1899","v":2.5390404681259611},2.4120884447196631,2.2851364213133651,2.1581843979070672,2.0312323745007692,1.9042803510944712]
[{"$f":"ROW()","v":1911},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1867+AC1878+AC1889+AC1900","v":6.9009029672430779},6.4408427694268724,5.9807825716106668,5.5207223737944613,5.0606621759782566,4.6006019781620511]
[{"$f":"ROW()","v":1912},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1868+AC1879+AC1890+AC1901","v":5.2409975764585512},4.9789476976356237,4.7168978188126962,4.4548479399897687,4.1927980611668412,3.9307481823439137]
[{"$f":"ROW()","v":1913},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1869+AC1880+AC1891+AC1902","v":1.5690204474742879},1.5690204474742879,1.5690204474742879,1.5690204474742879,1.5690204474742879,1.5690204474742879]
[{"$f":"ROW()","v":1914},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1870+AC1881+AC1892+AC1903","v":4.3740658776382562},4.3740658776382562,4.3740658776382562,4.3740658776382562,4.3740658776382562,4.3740658776382562]
[{"$f":"ROW()","v":1915},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1871+AC1882+AC1893+AC1904","v":5.7864096996157137},5.7864096996157137,5.7864096996157137,5.7864096996157137,5.7864096996157137,5.7864096996157137]
[{"$f":"ROW()","v":1916},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1872+AC1883+AC1894+AC1905","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1917},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1873+AC1884+AC1895+AC1906","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1918},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1909:AC1917)","v":26.651225781515329},25.790124244221925,24.929022706928521,24.067921169635117,23.206819632341709,22.345718095048305]
[{"$f":"ROW()","v":1919},"Over Depreciation"]
[{"$f":"ROW()","v":1920},null,"Pipeline"]
[{"$f":"ROW()","v":1921},null,"Compression"]
[{"$f":"ROW()","v":1922},null,"Metering"]
[{"$f":"ROW()","v":1923},null,"Other Depreciable"]
[{"$f":"ROW()","v":1924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1927},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1928},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1929},null,"Total"]
[{"$f":"ROW()","v":1930}]
["2021 Capex"]
[{"$f":"ROW()","v":1932},"Life"]
[{"$f":"ROW()","v":1933},null,"Pipeline",null,null,null,null,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$82/2","v":10},{"$f":"AE1933","v":10},{"$f":"AF1933","v":10},10]
[{"$f":"ROW()","v":1934},null,"Compression",null,null,null,null,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$83/2","v":10},{"$f":"AE1934","v":10},10,10]
[{"$f":"ROW()","v":1935},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$84/2","v":7.5},{"$f":"AE1935","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":1936},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$85/2","v":10},{"$f":"AE1936","v":10},10,10]
[{"$f":"ROW()","v":1937},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$86/2","v":2.5},{"$f":"AE1937","v":2.5},2.5,2.5]
[{"$f":"ROW()","v":1938},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$87/2","v":7.5},{"$f":"AE1938","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":1939},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$88/2","v":5},{"$f":"AE1939","v":5},5,5]
[{"$f":"ROW()","v":1940},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1941},null,"Cost of Raising Equity",null,null,null,null,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$90/2","v":2.5},2.5,2.5,2.5]
[{"$f":"ROW()","v":1942}]
[{"$f":"ROW()","v":1943},"Opening Value"]
[{"$f":"ROW()","v":1944},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1988","v":0},0,0,0,0]
[{"$f":"ROW()","v":1945},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.0825242304815115,4.5742718074333606,4.1168446266900247,3.7051601640210223]
[{"$f":"ROW()","v":1946},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6187352936291364,1.4029039211452514,1.2158500649925512,1.0537367229935444]
[{"$f":"ROW()","v":1947},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1950207149192504,1.9755186434273253,1.7779667790845928,1.6001701011761336]
[{"$f":"ROW()","v":1948},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1992","v":0},{"$f":"AD1992","v":6.5900701850532162},{"$f":"AE1992","v":3.9540421110319297},{"$f":"AF1992","v":2.3724252666191576},{"$f":"AG1992","v":1.4234551599714946}]
[{"$f":"ROW()","v":1949},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8262758299760291,2.449439052645892,2.1228471789597729,1.8398008884318031]
[{"$f":"ROW()","v":1950},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,19.325791584758111,15.460633267806489,12.368506614245192,9.8948052913961533]
[{"$f":"ROW()","v":1951},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1995","v":0},{"$f":"AD1995","v":0},{"$f":"AE1995","v":0},{"$f":"AF1995","v":0},{"$f":"AG1995","v":0}]
[{"$f":"ROW()","v":1952},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2984607928469758,0.7790764757081855,0.46744588542491128,0.28046753125494678]
[{"$f":"ROW()","v":1953},null,"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,{"$f":"SUM(AD1944:AD1952)","v":0},{"$f":"SUM(AE1944:AE1952)","v":38.936878631664229},30.595885279198431,24.441886416016203,19.797595859245096]
[{"$f":"ROW()","v":1954},"Capex"]
[{"$f":"ROW()","v":1955},null,"Pipeline",null,null,null,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$216","v":0}]
[{"$f":"ROW()","v":1956},null,"Compression",null,null,null,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$217","v":5.0825242304815115}]
[{"$f":"ROW()","v":1957},null,"Metering",null,null,null,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$218","v":1.6187352936291364}]
[{"$f":"ROW()","v":1958},null,"Other Depreciable",null,null,null,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$219","v":2.1950207149192504}]
[{"$f":"ROW()","v":1959},null,"Computers and Motor Vehicles",null,null,null,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$220","v":6.5900701850532162}]
[{"$f":"ROW()","v":1960},null,"Cathodic/Corrosion Protection",null,null,null,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$221","v":2.8262758299760291}]
[{"$f":"ROW()","v":1961},null,"SCADA , ECI And Comms",null,null,null,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$222","v":19.325791584758111}]
[{"$f":"ROW()","v":1962},null,"Non-Depreciable",null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":1963},null,"Cost of Raising Equity",null,null,null,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$224","v":1.2984607928469758}]
[{"$f":"ROW()","v":1964},null,"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,{"$f":"SUM(AD1955:AD1963)","v":38.936878631664229}]
[{"$f":"ROW()","v":1965},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1966},null,"Pipeline"]
[{"$f":"ROW()","v":1967},null,"Compression"]
[{"$f":"ROW()","v":1968},null,"Metering"]
[{"$f":"ROW()","v":1969},null,"Other Depreciable"]
[{"$f":"ROW()","v":1970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1973},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1974},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1975},null,"Total"]
[{"$f":"ROW()","v":1976},"Depreciation"]
[{"$f":"ROW()","v":1977},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE1933<=0,AE1944+AE1955+AE1966<0),-(AE1944+AE1955+AE1966),IF(AE1933<=0,0,-MIN(((AE1944+AE1966)/AE1933)*((AE1944+AE1966)>0),(AE1944+AE1966))))","v":0},0,0,0]
[{"$f":"ROW()","v":1978},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE1934<=0,AE1945+AE1956+AE1967<0),-(AE1945+AE1956+AE1967),IF(AE1934<=0,0,-MIN(((AE1945+AE1967)/AE1934)*((AE1945+AE1967)>0),(AE1945+AE1967))))","v":-0.5082524230481511},-0.45742718074333605,-0.41168446266900249,-0.37051601640210224]
[{"$f":"ROW()","v":1979},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE1935<=0,AE1946+AE1957+AE1968<0),-(AE1946+AE1957+AE1968),IF(AE1935<=0,0,-MIN(((AE1946+AE1968)/AE1935)*((AE1946+AE1968)>0),(AE1946+AE1968))))","v":-0.21583137248388484},-0.18705385615270018,-0.16211334199900682,-0.14049822973247258]
[{"$f":"ROW()","v":1980},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE1936<=0,AE1947+AE1958+AE1969<0),-(AE1947+AE1958+AE1969),IF(AE1936<=0,0,-MIN(((AE1947+AE1969)/AE1936)*((AE1947+AE1969)>0),(AE1947+AE1969))))","v":-0.21950207149192505},-0.19755186434273253,-0.17779667790845927,-0.16001701011761335]
[{"$f":"ROW()","v":1981},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE1937<=0,AE1948+AE1959+AE1970<0),-(AE1948+AE1959+AE1970),IF(AE1937<=0,0,-MIN(((AE1948+AE1970)/AE1937)*((AE1948+AE1970)>0),(AE1948+AE1970))))","v":-2.6360280740212865},-1.5816168444127718,-0.94897010664766301,-0.56938206398859781]
[{"$f":"ROW()","v":1982},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE1938<=0,AE1949+AE1960+AE1971<0),-(AE1949+AE1960+AE1971),IF(AE1938<=0,0,-MIN(((AE1949+AE1971)/AE1938)*((AE1949+AE1971)>0),(AE1949+AE1971))))","v":-0.37683677733013721},-0.32659187368611892,-0.2830462905279697,-0.24530678512424042]
[{"$f":"ROW()","v":1983},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE1939<=0,AE1950+AE1961+AE1972<0),-(AE1950+AE1961+AE1972),IF(AE1939<=0,0,-MIN(((AE1950+AE1972)/AE1939)*((AE1950+AE1972)>0),(AE1950+AE1972))))","v":-3.8651583169516224},-3.0921266535612979,-2.4737013228490383,-1.9789610582792307]
[{"$f":"ROW()","v":1984},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE1951<0,-AE1951,0)","v":0},0,0,0]
[{"$f":"ROW()","v":1985},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE1941<=0,AE1952+AE1963+AE1974<0),-(AE1952+AE1963+AE1974),IF(AE1941<=0,0,-MIN(((AE1952+AE1974)/AE1941)*((AE1952+AE1974)>0),(AE1952+AE1974))))","v":-0.5193843171387903},-0.31163059028327422,-0.1869783541699645,-0.11218701250197871]
[{"$f":"ROW()","v":1986},null,"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,{"$f":"SUM(AE1977:AE1985)","v":-8.3409933524657962},-6.1539988631822311,-4.6442905567711037,-3.576868176146236]
[{"$f":"ROW()","v":1987},"Closing Value"]
[{"$f":"ROW()","v":1988},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1944+AD1955+AD1966+AD1977","v":0},0,0,0,0]
[{"$f":"ROW()","v":1989},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0825242304815115,4.5742718074333606,4.1168446266900247,3.7051601640210223,3.3346441476189201]
[{"$f":"ROW()","v":1990},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6187352936291364,1.4029039211452514,1.2158500649925512,1.0537367229935444,0.91323849326107176]
[{"$f":"ROW()","v":1991},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1950207149192504,1.9755186434273253,1.7779667790845928,1.6001701011761336,1.4401530910585203]
[{"$f":"ROW()","v":1992},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1948+AD1959+AD1970+AD1981","v":6.5900701850532162},3.9540421110319297,2.3724252666191576,1.4234551599714946,0.85407309598289682]
[{"$f":"ROW()","v":1993},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1949+AD1960+AD1971+AD1982","v":2.8262758299760291},2.449439052645892,2.1228471789597729,1.8398008884318031,1.5944941033075626]
[{"$f":"ROW()","v":1994},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1950+AD1961+AD1972+AD1983","v":19.325791584758111},15.460633267806489,12.368506614245192,9.8948052913961533,7.915844233116923]
[{"$f":"ROW()","v":1995},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1951+AD1962+AD1973+AD1984","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2984607928469758,0.7790764757081855,0.46744588542491128,0.28046753125494678,0.16828051875296807]
[{"$f":"ROW()","v":1997},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1988:AD1996)","v":38.936878631664229},30.595885279198431,24.441886416016203,19.797595859245096,16.220727683098861]
[{"$f":"ROW()","v":1998},"Over Depreciation"]
[{"$f":"ROW()","v":1999},null,"Pipeline"]
[{"$f":"ROW()","v":2000},null,"Compression"]
[{"$f":"ROW()","v":2001},null,"Metering"]
[{"$f":"ROW()","v":2002},null,"Other Depreciable"]
[{"$f":"ROW()","v":2003},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2004},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2005},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2022 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,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$82/2","v":10},{"$f":"AF2012","v":10},{"$f":"AG2012","v":10}]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,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$83/2","v":10},{"$f":"AF2013","v":10},10]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$84/2","v":7.5},{"$f":"AF2014","v":7.5},7.5]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$85/2","v":10},{"$f":"AF2015","v":10},10]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$86/2","v":2.5},{"$f":"AF2016","v":2.5},2.5]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$87/2","v":7.5},{"$f":"AF2017","v":7.5},7.5]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$88/2","v":5},{"$f":"AF2018","v":5},5]
[{"$f":"ROW()","v":2019},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2020},null,"Cost of Raising Equity",null,null,null,null,null,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$90/2","v":2.5},{"$f":"AF2020","v":2.5},2.5]
[{"$f":"ROW()","v":2021}]
[{"$f":"ROW()","v":2022},"Opening Value"]
[{"$f":"ROW()","v":2023},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2067","v":0},0,0,0]
[{"$f":"ROW()","v":2024},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1815390541042285,2.8633851486938058,2.5770466338244251]
[{"$f":"ROW()","v":2025},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1202917598213098,0.97091952517846847,0.84146358848800595]
[{"$f":"ROW()","v":2026},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.095815034815564,0.9862335313340076,0.88761017820060684]
[{"$f":"ROW()","v":2027},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2071","v":0},{"$f":"AE2071","v":3.2799341194625131},{"$f":"AF2071","v":1.9679604716775079},{"$f":"AG2071","v":1.1807762830065047}]
[{"$f":"ROW()","v":2028},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4020785347975764,2.0818013968245661,1.8042278772479574]
[{"$f":"ROW()","v":2029},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.283295850199945,13.826636680159956,11.061309344127965]
[{"$f":"ROW()","v":2030},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2074","v":0},{"$f":"AE2074","v":0},{"$f":"AF2074","v":0},{"$f":"AG2074","v":0}]
[{"$f":"ROW()","v":2031},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1783708313001866,0.70702249878011192,0.42421349926806717]
[{"$f":"ROW()","v":2032},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2023:AE2031)","v":0},{"$f":"SUM(AF2023:AF2031)","v":29.541325184501321},23.403959252648427,18.77664740416353]
[{"$f":"ROW()","v":2033},"Capex"]
[{"$f":"ROW()","v":2034},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$216","v":0}]
[{"$f":"ROW()","v":2035},null,"Compression",null,null,null,null,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$217","v":3.1815390541042285}]
[{"$f":"ROW()","v":2036},null,"Metering",null,null,null,null,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$218","v":1.1202917598213098}]
[{"$f":"ROW()","v":2037},null,"Other Depreciable",null,null,null,null,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$219","v":1.095815034815564}]
[{"$f":"ROW()","v":2038},null,"Computers and Motor Vehicles",null,null,null,null,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$220","v":3.2799341194625131}]
[{"$f":"ROW()","v":2039},null,"Cathodic/Corrosion Protection",null,null,null,null,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$221","v":2.4020785347975764}]
[{"$f":"ROW()","v":2040},null,"SCADA , ECI And Comms",null,null,null,null,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$222","v":17.283295850199945}]
[{"$f":"ROW()","v":2041},null,"Non-Depreciable",null,null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":2042},null,"Cost of Raising Equity",null,null,null,null,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$224","v":1.1783708313001866}]
[{"$f":"ROW()","v":2043},null,"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,{"$f":"SUM(AE2034:AE2042)","v":29.541325184501321}]
[{"$f":"ROW()","v":2044},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2045},null,"Pipeline"]
[{"$f":"ROW()","v":2046},null,"Compression"]
[{"$f":"ROW()","v":2047},null,"Metering"]
[{"$f":"ROW()","v":2048},null,"Other Depreciable"]
[{"$f":"ROW()","v":2049},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2050},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2051},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2052},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2053},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2054},null,"Total"]
[{"$f":"ROW()","v":2055},"Depreciation"]
[{"$f":"ROW()","v":2056},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2012<=0,AF2023+AF2034+AF2045<0),-(AF2023+AF2034+AF2045),IF(AF2012<=0,0,-MIN(((AF2023+AF2045)/AF2012)*((AF2023+AF2045)>0),(AF2023+AF2045))))","v":0},0,0]
[{"$f":"ROW()","v":2057},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2013<=0,AF2024+AF2035+AF2046<0),-(AF2024+AF2035+AF2046),IF(AF2013<=0,0,-MIN(((AF2024+AF2046)/AF2013)*((AF2024+AF2046)>0),(AF2024+AF2046))))","v":-0.31815390541042288},-0.28633851486938056,-0.25770466338244252]
[{"$f":"ROW()","v":2058},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2014<=0,AF2025+AF2036+AF2047<0),-(AF2025+AF2036+AF2047),IF(AF2014<=0,0,-MIN(((AF2025+AF2047)/AF2014)*((AF2025+AF2047)>0),(AF2025+AF2047))))","v":-0.1493722346428413},-0.12945593669046246,-0.11219514513173413]
[{"$f":"ROW()","v":2059},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2015<=0,AF2026+AF2037+AF2048<0),-(AF2026+AF2037+AF2048),IF(AF2015<=0,0,-MIN(((AF2026+AF2048)/AF2015)*((AF2026+AF2048)>0),(AF2026+AF2048))))","v":-0.1095815034815564},-9.862335313340076E-2,-8.8761017820060684E-2]
[{"$f":"ROW()","v":2060},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2016<=0,AF2027+AF2038+AF2049<0),-(AF2027+AF2038+AF2049),IF(AF2016<=0,0,-MIN(((AF2027+AF2049)/AF2016)*((AF2027+AF2049)>0),(AF2027+AF2049))))","v":-1.3119736477850052},-0.78718418867100315,-0.47231051320260187]
[{"$f":"ROW()","v":2061},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2017<=0,AF2028+AF2039+AF2050<0),-(AF2028+AF2039+AF2050),IF(AF2017<=0,0,-MIN(((AF2028+AF2050)/AF2017)*((AF2028+AF2050)>0),(AF2028+AF2050))))","v":-0.32027713797301016},-0.27757351957660881,-0.24056371696639431]
[{"$f":"ROW()","v":2062},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2018<=0,AF2029+AF2040+AF2051<0),-(AF2029+AF2040+AF2051),IF(AF2018<=0,0,-MIN(((AF2029+AF2051)/AF2018)*((AF2029+AF2051)>0),(AF2029+AF2051))))","v":-3.4566591700399889},-2.7653273360319912,-2.2122618688255931]
[{"$f":"ROW()","v":2063},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF2030<0,-AF2030,0)","v":0},0,0]
[{"$f":"ROW()","v":2064},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2020<=0,AF2031+AF2042+AF2053<0),-(AF2031+AF2042+AF2053),IF(AF2020<=0,0,-MIN(((AF2031+AF2053)/AF2020)*((AF2031+AF2053)>0),(AF2031+AF2053))))","v":-0.47134833252007463},-0.28280899951204475,-0.16968539970722687]
[{"$f":"ROW()","v":2065},null,"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,{"$f":"SUM(AF2056:AF2064)","v":-6.1373659318528997},-4.6273118484848919,-3.553482325036053]
[{"$f":"ROW()","v":2066},"Closing Value"]
[{"$f":"ROW()","v":2067},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2023+AE2034+AE2045+AE2056","v":0},0,0,0]
[{"$f":"ROW()","v":2068},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2024+AE2035+AE2046+AE2057","v":3.1815390541042285},2.8633851486938058,2.5770466338244251,2.3193419704419824]
[{"$f":"ROW()","v":2069},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2025+AE2036+AE2047+AE2058","v":1.1202917598213098},0.97091952517846847,0.84146358848800595,0.72926844335627183]
[{"$f":"ROW()","v":2070},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2026+AE2037+AE2048+AE2059","v":1.095815034815564},0.9862335313340076,0.88761017820060684,0.7988491603805461]
[{"$f":"ROW()","v":2071},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2027+AE2038+AE2049+AE2060","v":3.2799341194625131},1.9679604716775079,1.1807762830065047,0.70846576980390286]
[{"$f":"ROW()","v":2072},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2028+AE2039+AE2050+AE2061","v":2.4020785347975764},2.0818013968245661,1.8042278772479574,1.5636641602815631]
[{"$f":"ROW()","v":2073},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2029+AE2040+AE2051+AE2062","v":17.283295850199945},13.826636680159956,11.061309344127965,8.8490474753023722]
[{"$f":"ROW()","v":2074},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2030+AE2041+AE2052+AE2063","v":0},0,0,0]
[{"$f":"ROW()","v":2075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2031+AE2042+AE2053+AE2064","v":1.1783708313001866},0.70702249878011192,0.42421349926806717,0.25452809956084033]
[{"$f":"ROW()","v":2076},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2067:AE2075)","v":29.541325184501321},23.403959252648427,18.77664740416353,15.22316507912748]
[{"$f":"ROW()","v":2077},"Over Depreciation"]
[{"$f":"ROW()","v":2078},null,"Pipeline"]
[{"$f":"ROW()","v":2079},null,"Compression"]
[{"$f":"ROW()","v":2080},null,"Metering"]
[{"$f":"ROW()","v":2081},null,"Other Depreciable"]
[{"$f":"ROW()","v":2082},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2083},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2084},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2085},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2086},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2087},null,"Total"]
[{"$f":"ROW()","v":2088}]
["2023 Capex"]
[{"$f":"ROW()","v":2090},"Life"]
[{"$f":"ROW()","v":2091},null,"Pipeline",null,null,null,null,null,null,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$82/2","v":10},{"$f":"AG2091","v":10}]
[{"$f":"ROW()","v":2092},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$83/2","v":10},{"$f":"AG2092","v":10}]
[{"$f":"ROW()","v":2093},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$84/2","v":7.5},{"$f":"AG2093","v":7.5}]
[{"$f":"ROW()","v":2094},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$85/2","v":10},{"$f":"AG2094","v":10}]
[{"$f":"ROW()","v":2095},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$86/2","v":2.5},{"$f":"AG2095","v":2.5}]
[{"$f":"ROW()","v":2096},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$87/2","v":7.5},{"$f":"AG2096","v":7.5}]
[{"$f":"ROW()","v":2097},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$88/2","v":5},{"$f":"AG2097","v":5}]
[{"$f":"ROW()","v":2098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2099},null,"Cost of Raising Equity",null,null,null,null,null,null,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$90/2","v":2.5},{"$f":"AG2099","v":2.5}]
[{"$f":"ROW()","v":2100}]
[{"$f":"ROW()","v":2101},"Opening Value"]
[{"$f":"ROW()","v":2102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2146","v":0},0,0]
[{"$f":"ROW()","v":2103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4937441412295889,3.1443697271066302]
[{"$f":"ROW()","v":2104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3286069269464633,1.1514593366869348]
[{"$f":"ROW()","v":2105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.94007697344265917,0.84606927609839322]
[{"$f":"ROW()","v":2106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2150","v":0},{"$f":"AF2150","v":2.5371836728635579},{"$f":"AG2150","v":1.5223102037181349}]
[{"$f":"ROW()","v":2107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.620842971834811,2.2713972422568363]
[{"$f":"ROW()","v":2108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.5287725860299579,6.0230180688239665]
[{"$f":"ROW()","v":2109},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2153","v":0},{"$f":"AF2153","v":0},{"$f":"AG2153","v":0}]
[{"$f":"ROW()","v":2110},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1094886296640798,0.66569317779844783]
[{"$f":"ROW()","v":2111},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2102:AF2110)","v":0},{"$f":"SUM(AG2102:AG2110)","v":19.558715902011116},15.624317032489342]
[{"$f":"ROW()","v":2112},"Capex"]
[{"$f":"ROW()","v":2113},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$216","v":0}]
[{"$f":"ROW()","v":2114},null,"Compression",null,null,null,null,null,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$217","v":3.4937441412295889}]
[{"$f":"ROW()","v":2115},null,"Metering",null,null,null,null,null,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$218","v":1.3286069269464633}]
[{"$f":"ROW()","v":2116},null,"Other Depreciable",null,null,null,null,null,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$219","v":0.94007697344265917}]
[{"$f":"ROW()","v":2117},null,"Computers and Motor Vehicles",null,null,null,null,null,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$220","v":2.5371836728635579}]
[{"$f":"ROW()","v":2118},null,"Cathodic/Corrosion Protection",null,null,null,null,null,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$221","v":2.620842971834811}]
[{"$f":"ROW()","v":2119},null,"SCADA , ECI And Comms",null,null,null,null,null,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$222","v":7.5287725860299579}]
[{"$f":"ROW()","v":2120},null,"Non-Depreciable",null,null,null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":2121},null,"Cost of Raising Equity",null,null,null,null,null,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$224","v":1.1094886296640798}]
[{"$f":"ROW()","v":2122},null,"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,{"$f":"SUM(AF2113:AF2121)","v":19.558715902011116}]
[{"$f":"ROW()","v":2123},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2124},null,"Pipeline"]
[{"$f":"ROW()","v":2125},null,"Compression"]
[{"$f":"ROW()","v":2126},null,"Metering"]
[{"$f":"ROW()","v":2127},null,"Other Depreciable"]
[{"$f":"ROW()","v":2128},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2129},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2130},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2131},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2133},null,"Total"]
[{"$f":"ROW()","v":2134},"Depreciation"]
[{"$f":"ROW()","v":2135},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2091<=0,AG2102+AG2113+AG2124<0),-(AG2102+AG2113+AG2124),IF(AG2091<=0,0,-MIN(((AG2102+AG2124)/AG2091)*((AG2102+AG2124)>0),(AG2102+AG2124))))","v":0},0]
[{"$f":"ROW()","v":2136},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2092<=0,AG2103+AG2114+AG2125<0),-(AG2103+AG2114+AG2125),IF(AG2092<=0,0,-MIN(((AG2103+AG2125)/AG2092)*((AG2103+AG2125)>0),(AG2103+AG2125))))","v":-0.34937441412295889},-0.31443697271066301]
[{"$f":"ROW()","v":2137},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2093<=0,AG2104+AG2115+AG2126<0),-(AG2104+AG2115+AG2126),IF(AG2093<=0,0,-MIN(((AG2104+AG2126)/AG2093)*((AG2104+AG2126)>0),(AG2104+AG2126))))","v":-0.17714759025952845},-0.15352791155825798]
[{"$f":"ROW()","v":2138},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2094<=0,AG2105+AG2116+AG2127<0),-(AG2105+AG2116+AG2127),IF(AG2094<=0,0,-MIN(((AG2105+AG2127)/AG2094)*((AG2105+AG2127)>0),(AG2105+AG2127))))","v":-9.4007697344265923E-2},-8.4606927609839316E-2]
[{"$f":"ROW()","v":2139},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2095<=0,AG2106+AG2117+AG2128<0),-(AG2106+AG2117+AG2128),IF(AG2095<=0,0,-MIN(((AG2106+AG2128)/AG2095)*((AG2106+AG2128)>0),(AG2106+AG2128))))","v":-1.0148734691454231},-0.60892408148725397]
[{"$f":"ROW()","v":2140},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2096<=0,AG2107+AG2118+AG2129<0),-(AG2107+AG2118+AG2129),IF(AG2096<=0,0,-MIN(((AG2107+AG2129)/AG2096)*((AG2107+AG2129)>0),(AG2107+AG2129))))","v":-0.34944572957797482},-0.30285296563424485]
[{"$f":"ROW()","v":2141},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2097<=0,AG2108+AG2119+AG2130<0),-(AG2108+AG2119+AG2130),IF(AG2097<=0,0,-MIN(((AG2108+AG2130)/AG2097)*((AG2108+AG2130)>0),(AG2108+AG2130))))","v":-1.5057545172059916},-1.2046036137647933]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG2109<0,-AG2109,0)","v":0},0]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2099<=0,AG2110+AG2121+AG2132<0),-(AG2110+AG2121+AG2132),IF(AG2099<=0,0,-MIN(((AG2110+AG2132)/AG2099)*((AG2110+AG2132)>0),(AG2110+AG2132))))","v":-0.44379545186563191},-0.26627727111937916]
[{"$f":"ROW()","v":2144},null,"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,{"$f":"SUM(AG2135:AG2143)","v":-3.9343988695217744},-2.9352297438844319]
[{"$f":"ROW()","v":2145},"Closing Value"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2102+AF2113+AF2124+AF2135","v":0},0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2103+AF2114+AF2125+AF2136","v":3.4937441412295889},3.1443697271066302,2.8299327543959674]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2104+AF2115+AF2126+AF2137","v":1.3286069269464633},1.1514593366869348,0.99793142512867683]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2105+AF2116+AF2127+AF2138","v":0.94007697344265917},0.84606927609839322,0.76146234848855388]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2106+AF2117+AF2128+AF2139","v":2.5371836728635579},1.5223102037181349,0.91338612223088089]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2107+AF2118+AF2129+AF2140","v":2.620842971834811},2.2713972422568363,1.9685442766225913]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2108+AF2119+AF2130+AF2141","v":7.5287725860299579},6.0230180688239665,4.8184144550591732]
[{"$f":"ROW()","v":2153},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2109+AF2120+AF2131+AF2142","v":0},0,0]
[{"$f":"ROW()","v":2154},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2110+AF2121+AF2132+AF2143","v":1.1094886296640798},0.66569317779844783,0.39941590667906868]
[{"$f":"ROW()","v":2155},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2146:AF2154)","v":19.558715902011116},15.624317032489342,12.689087288604911]
[{"$f":"ROW()","v":2156},"Over Depreciation"]
[{"$f":"ROW()","v":2157},null,"Pipeline"]
[{"$f":"ROW()","v":2158},null,"Compression"]
[{"$f":"ROW()","v":2159},null,"Metering"]
[{"$f":"ROW()","v":2160},null,"Other Depreciable"]
[{"$f":"ROW()","v":2161},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2162},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2163},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2164},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2165},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2166},null,"Total"]
[{"$f":"ROW()","v":2167}]
["2024 Capex"]
[{"$f":"ROW()","v":2169},"Life"]
[{"$f":"ROW()","v":2170},null,"Pipeline",null,null,null,null,null,null,null,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$82/2","v":10}]
[{"$f":"ROW()","v":2171},null,"Compression",null,null,null,null,null,null,null,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$83/2","v":10}]
[{"$f":"ROW()","v":2172},null,"Metering",null,null,null,null,null,null,null,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$84/2","v":7.5}]
[{"$f":"ROW()","v":2173},null,"Other Depreciable",null,null,null,null,null,null,null,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$85/2","v":10}]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,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$86/2","v":2.5}]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,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$87/2","v":7.5}]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,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$88/2","v":5}]
[{"$f":"ROW()","v":2177},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2178},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$90/2","v":2.5}]
[{"$f":"ROW()","v":2179}]
[{"$f":"ROW()","v":2180},"Opening Value"]
[{"$f":"ROW()","v":2181},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2225","v":0},0]
[{"$f":"ROW()","v":2182},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1869242283155885]
[{"$f":"ROW()","v":2183},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1520404417019618]
[{"$f":"ROW()","v":2184},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.7259339462315092]
[{"$f":"ROW()","v":2185},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2229","v":0},{"$f":"AG2229","v":3.6059588317143287}]
[{"$f":"ROW()","v":2186},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4841550014100684]
[{"$f":"ROW()","v":2187},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10.539759822576519]
[{"$f":"ROW()","v":2188},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2232","v":0},{"$f":"AG2232","v":0}]
[{"$f":"ROW()","v":2189},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1741598481669904]
[{"$f":"ROW()","v":2190},null,"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,{"$f":"SUM(AG2181:AG2189)","v":0},{"$f":"SUM(AH2181:AH2189)","v":21.868932120116966}]
[{"$f":"ROW()","v":2191},"Capex"]
[{"$f":"ROW()","v":2192},null,"Pipeline",null,null,null,null,null,null,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$216","v":0}]
[{"$f":"ROW()","v":2193},null,"Compression",null,null,null,null,null,null,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$217","v":2.1869242283155885}]
[{"$f":"ROW()","v":2194},null,"Metering",null,null,null,null,null,null,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$218","v":1.1520404417019618}]
[{"$f":"ROW()","v":2195},null,"Other Depreciable",null,null,null,null,null,null,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$219","v":0.7259339462315092}]
[{"$f":"ROW()","v":2196},null,"Computers and Motor Vehicles",null,null,null,null,null,null,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$220","v":3.6059588317143287}]
[{"$f":"ROW()","v":2197},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,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$221","v":2.4841550014100684}]
[{"$f":"ROW()","v":2198},null,"SCADA , ECI And Comms",null,null,null,null,null,null,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$222","v":10.539759822576519}]
[{"$f":"ROW()","v":2199},null,"Non-Depreciable",null,null,null,null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":2200},null,"Cost of Raising Equity",null,null,null,null,null,null,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$224","v":1.1741598481669904}]
[{"$f":"ROW()","v":2201},null,"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,{"$f":"SUM(AG2192:AG2200)","v":21.868932120116966}]
[{"$f":"ROW()","v":2202},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2203},null,"Pipeline"]
[{"$f":"ROW()","v":2204},null,"Compression"]
[{"$f":"ROW()","v":2205},null,"Metering"]
[{"$f":"ROW()","v":2206},null,"Other Depreciable"]
[{"$f":"ROW()","v":2207},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2208},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2209},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2212},null,"Total"]
[{"$f":"ROW()","v":2213},"Depreciation"]
[{"$f":"ROW()","v":2214},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2170<=0,AH2181+AH2192+AH2203<0),-(AH2181+AH2192+AH2203),IF(AH2170<=0,0,-MIN(((AH2181+AH2203)/AH2170)*((AH2181+AH2203)>0),(AH2181+AH2203))))","v":0}]
[{"$f":"ROW()","v":2215},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2171<=0,AH2182+AH2193+AH2204<0),-(AH2182+AH2193+AH2204),IF(AH2171<=0,0,-MIN(((AH2182+AH2204)/AH2171)*((AH2182+AH2204)>0),(AH2182+AH2204))))","v":-0.21869242283155885}]
[{"$f":"ROW()","v":2216},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2172<=0,AH2183+AH2194+AH2205<0),-(AH2183+AH2194+AH2205),IF(AH2172<=0,0,-MIN(((AH2183+AH2205)/AH2172)*((AH2183+AH2205)>0),(AH2183+AH2205))))","v":-0.15360539222692823}]
[{"$f":"ROW()","v":2217},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2173<=0,AH2184+AH2195+AH2206<0),-(AH2184+AH2195+AH2206),IF(AH2173<=0,0,-MIN(((AH2184+AH2206)/AH2173)*((AH2184+AH2206)>0),(AH2184+AH2206))))","v":-7.2593394623150925E-2}]
[{"$f":"ROW()","v":2218},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.4423835326857315]
[{"$f":"ROW()","v":2219},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.33122066685467577]
[{"$f":"ROW()","v":2220},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.107951964515304]
[{"$f":"ROW()","v":2221},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH2188<0,-AH2188,0)","v":0}]
[{"$f":"ROW()","v":2222},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2178<=0,AH2189+AH2200+AH2211<0),-(AH2189+AH2200+AH2211),IF(AH2178<=0,0,-MIN(((AH2189+AH2211)/AH2178)*((AH2189+AH2211)>0),(AH2189+AH2211))))","v":-0.46966393926679617}]
[{"$f":"ROW()","v":2223},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2214:AH2222)","v":-4.7961113130041459}]
[{"$f":"ROW()","v":2224},"Closing Value"]
[{"$f":"ROW()","v":2225},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2181+AG2192+AG2203+AG2214","v":0},0]
[{"$f":"ROW()","v":2226},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2182+AG2193+AG2204+AG2215","v":2.1869242283155885},1.9682318054840298]
[{"$f":"ROW()","v":2227},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2183+AG2194+AG2205+AG2216","v":1.1520404417019618},0.99843504947503359]
[{"$f":"ROW()","v":2228},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2184+AG2195+AG2206+AG2217","v":0.7259339462315092},0.65334055160835824]
[{"$f":"ROW()","v":2229},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2185+AG2196+AG2207+AG2218","v":3.6059588317143287},2.1635752990285972]
[{"$f":"ROW()","v":2230},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2186+AG2197+AG2208+AG2219","v":2.4841550014100684},2.1529343345553924]
[{"$f":"ROW()","v":2231},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2187+AG2198+AG2209+AG2220","v":10.539759822576519},8.4318078580612159]
[{"$f":"ROW()","v":2232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2188+AG2199+AG2210+AG2221","v":0},0]
[{"$f":"ROW()","v":2233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2189+AG2200+AG2211+AG2222","v":1.1741598481669904},0.7044959089001942]
[{"$f":"ROW()","v":2234},null,"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,{"$f":"SUM(AG2225:AG2233)","v":21.868932120116966},17.072820807112823]
[{"$f":"ROW()","v":2235},"Over Depreciation"]
[{"$f":"ROW()","v":2236},null,"Pipeline"]
[{"$f":"ROW()","v":2237},null,"Compression"]
[{"$f":"ROW()","v":2238},null,"Metering"]
[{"$f":"ROW()","v":2239},null,"Other Depreciable"]
[{"$f":"ROW()","v":2240},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2241},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2242},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2243},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2244},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2245},null,"Total"]
[{"$f":"ROW()","v":2246}]
["2025 Capex"]
[{"$f":"ROW()","v":2248},"Life"]
[{"$f":"ROW()","v":2249},null,"Pipeline"]
[{"$f":"ROW()","v":2250},null,"Compression"]
[{"$f":"ROW()","v":2251},null,"Metering"]
[{"$f":"ROW()","v":2252},null,"Other Depreciable"]
[{"$f":"ROW()","v":2253},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2254},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2255},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2256},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2257},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2258}]
[{"$f":"ROW()","v":2259},"Opening Value"]
[{"$f":"ROW()","v":2260},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2304","v":0}]
[{"$f":"ROW()","v":2261},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2305","v":0}]
[{"$f":"ROW()","v":2262},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2306","v":0}]
[{"$f":"ROW()","v":2263},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2307","v":0}]
[{"$f":"ROW()","v":2264},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2308","v":0}]
[{"$f":"ROW()","v":2265},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2266},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2267},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2311","v":0}]
[{"$f":"ROW()","v":2268},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2269},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2260:AH2268)","v":0}]
[{"$f":"ROW()","v":2270},"Capex"]
[{"$f":"ROW()","v":2271},null,"Pipeline",null,null,null,null,null,null,null,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$216","v":0}]
[{"$f":"ROW()","v":2272},null,"Compression",null,null,null,null,null,null,null,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$217","v":3.0977341993540373}]
[{"$f":"ROW()","v":2273},null,"Metering",null,null,null,null,null,null,null,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$218","v":1.3415081165171336}]
[{"$f":"ROW()","v":2274},null,"Other Depreciable",null,null,null,null,null,null,null,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$219","v":5.1622997606665875}]
[{"$f":"ROW()","v":2275},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,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$220","v":3.0115940199536668}]
[{"$f":"ROW()","v":2276},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,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$221","v":2.0790900698789523}]
[{"$f":"ROW()","v":2277},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,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$222","v":12.575744803627614}]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable",null,null,null,null,null,null,null,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$223","v":0}]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,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$224","v":1.3114632768852632}]
[{"$f":"ROW()","v":2280},null,"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,{"$f":"SUM(AH2271:AH2279)","v":28.579434246883253}]
[{"$f":"ROW()","v":2281},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2290},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2291},null,"Total"]
[{"$f":"ROW()","v":2292},"Depreciation"]
[{"$f":"ROW()","v":2293},null,"Pipeline"]
[{"$f":"ROW()","v":2294},null,"Compression"]
[{"$f":"ROW()","v":2295},null,"Metering"]
[{"$f":"ROW()","v":2296},null,"Other Depreciable"]
[{"$f":"ROW()","v":2297},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2298},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2299},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2301},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2302},null,"Total"]
[{"$f":"ROW()","v":2303},"Closing Value"]
[{"$f":"ROW()","v":2304},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2260+AH2271+AH2282+AH2293","v":0}]
[{"$f":"ROW()","v":2305},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2261+AH2272+AH2283+AH2294","v":3.0977341993540373}]
[{"$f":"ROW()","v":2306},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2262+AH2273+AH2284+AH2295","v":1.3415081165171336}]
[{"$f":"ROW()","v":2307},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2263+AH2274+AH2285+AH2296","v":5.1622997606665875}]
[{"$f":"ROW()","v":2308},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0115940199536668]
[{"$f":"ROW()","v":2309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0790900698789523]
[{"$f":"ROW()","v":2310},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.575744803627614]
[{"$f":"ROW()","v":2311},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2267+AH2278+AH2289+AH2300","v":0}]
[{"$f":"ROW()","v":2312},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2268+AH2279+AH2290+AH2301","v":1.3114632768852632}]
[{"$f":"ROW()","v":2313},null,"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,{"$f":"SUM(AH2304:AH2312)","v":28.579434246883253}]
[{"$f":"ROW()","v":2314},"Over Depreciation"]
[{"$f":"ROW()","v":2315},null,"Pipeline"]
[{"$f":"ROW()","v":2316},null,"Compression"]
[{"$f":"ROW()","v":2317},null,"Metering"]
[{"$f":"ROW()","v":2318},null,"Other Depreciable"]
[{"$f":"ROW()","v":2319},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2320},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2321},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2322},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2323},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2324},null,"Total"]
[{"$f":"ROW()","v":2325}]

{"sheet":"SolverSheet","index":15,"n_rows":68,"n_cols":13,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"}]
["SolverSheet -- for solving multiple variables"]
[]
["Year ending",null,null,null,null,null,null,null,{"$f":"Inputs!AD6","v":2021},{"$f":"Inputs!AE6","v":2022},{"$f":"Inputs!AF6","v":2023},{"$f":"Inputs!AG6","v":2024},{"$f":"Inputs!AH6","v":2025}]
["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,{"$f":"IF(Inputs!AD12=\"\",\"\",Inputs!AD12)","v":2.24E-2},{"$f":"IF(Inputs!AE12=\"\",\"\",Inputs!AE12)","v":""},{"$f":"IF(Inputs!AF12=\"\",\"\",Inputs!AF12)","v":""},{"$f":"IF(Inputs!AG12=\"\",\"\",Inputs!AG12)","v":""},{"$f":"IF(Inputs!AH12=\"\",\"\",Inputs!AH12)","v":""}]
[]
["Conditions and inputs"]
[]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,null,null,null,null,"X-Factor_2021","X-Factor_2022","X-Factor_2023","X-Factor_2024","X-Factor_2025"]
[null,"X-Factor (derived after Annual Trailing Average DRP)",null,null,"Solver Input 1:",null,null,null,-0.21605510003463763]
[null,"Unsmooth Revenue (Cost of Service less Non reference revenue)",null,null,null,{"$f":"CoS_Tariff_Revenue!F53","v":1292.6587055761336},null,null,"(Note: only the X-Factor of the variation year must be updated)"]
[null,"Total Revenue",null,null,null,{"$f":"CoS_Tariff_Revenue!F54","v":1292.6587055661339}]
[null,"Solver Target (0)",null,null,null,{"$f":"F14-F15","v":9.9996668723179027E-9}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(Delta)<=0.000001,\"OK\",\"Error\")","v":"OK"}]
[]
[2,"Calculated Tariff Allocation"]
[null,null,null,null,null,null,null,null,2021,{"$f":"I20+1","v":2022},{"$f":"J20+1","v":2023},{"$f":"K20+1","v":2024},2025]
[null,"ERA Calc Cost Allocation"]
[null,"Capacity Charge",null,null,"Solver Input 2:",null,null,null,0.91513983056791726]
[null,"Throughput Charge",null,null,null,null,null,null,8.4860167671802128E-2]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I22:I23)","v":0.99999999823971941},{"$f":"SUM(J22:J23)","v":0},0,0,0]
[null,"PV of Opex; System Use Gas",null,null,"PVSUG_year:",{"$f":"CoS_Tariff_Revenue!F41","v":109.6952282420301}]
[null,"PV of CoS",null,null,"PVTREV_year:",{"$f":"F14","v":1292.6587055761336}]
[]
[null,"PV Cost Allocation"]
[null,"Capacity Reservation",null,null,null,null,null,null,{"$f":"I31-I30","v":0.91513983716750713},{"$f":"J31-J30","v":0.91513983716750713},0.91513983716750713,0.91513983716750713,0.91513983716750713]
[null,"Throughput (% of Commodity Cost)",null,null,null,null,null,null,{"$f":"$F$25/$F$26","v":8.4860162832492828E-2},{"$f":"$F$25/$F$26","v":8.4860162832492828E-2},8.4860162832492828E-2,8.4860162832492828E-2,8.4860162832492828E-2]
[null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"Target=0"]
[null,"Capacity Charge",null,null,null,null,null,null,{"$f":"ABS(I29-I22)","v":6.5995898745896397E-9},{"$f":"ABS(J29-J22)","v":0.91513983716750713},0.91513983716750713,0.91513983716750713,0.91513983716750713]
[null,"Throughput Charge",null,null,null,null,null,null,{"$f":"ABS(I30-I23)","v":4.8393093005083543E-9},8.4860162832492828E-2,8.4860162832492828E-2,8.4860162832492828E-2,8.4860162832492828E-2]
[null,null,null,null,null,null,null,null,{"$f":"ABS(I31-I24)","v":1.7602805879590733E-9},{"$f":"ABS(J31-J24)","v":1},1,1,1]
[]
[null,null,null,null,"Solver Target 2:",{"$f":"IF(OR(I37=\"OK\",J37=\"OK\",K37=\"OK\",L37=\"OK\",M37=\"OK\"),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"IF($C$56<>I$20,\"n/a\",IF(AND(ABS(I33)<=0.000001,ABS(I34)<=0.000001),\"OK\",\"Error\"))","v":"OK"},{"$f":"IF($C$56<>J$20,\"n/a\",IF(AND(ABS(J33)<=0.000001,ABS(J34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},"n/a","n/a","n/a"]
[]
[3,"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry)",null,null,"Solver Input 3:",null,null,null,1.2984607928469758,1.1783708313001866,1.1094886296640798,1.1741598481669904,1.3114632768852632]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!AD79","v":1.2133466022323078},{"$f":"Tax_CoRE!AE79","v":1.126939610431011},{"$f":"Tax_CoRE!AF79","v":1.0611331779544957},{"$f":"Tax_CoRE!AG79","v":1.1258385685649677},{"$f":"Tax_CoRE!AH79","v":1.262784085750347}]
[null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,{"$f":"Tax_CoRE!AD82","v":1.298460792846976},{"$f":"Tax_CoRE!AE82","v":1.1783708295225994},{"$f":"Tax_CoRE!AF82","v":1.1094886261618844},{"$f":"Tax_CoRE!AG82","v":1.1741598429308131},{"$f":"Tax_CoRE!AH82","v":1.3114632697263993}]
[null,"Solver Target (=<0)",null,null,"Solver Target 3:",{"$f":"IF(AND(ABS(I43)<=0.000001,ABS(J43)<=0.000001,ABS(K43)<=0.000001,ABS(L43)<=0.000001,ABS(M43)<=0.000001),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"I40-I42","v":0},{"$f":"J40-J42","v":1.7775871885561401E-9},3.5021954225555874E-9,5.2361772695519448E-9,7.1588639460884451E-9]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I40:M40)","v":6.0719433788634953}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2021},{"$f":"Recalc_End_Year","v":2025}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,{"$f":"\"Solver_Setting_\"&I$4","v":"Solver_Setting_2021"},{"$f":"\"Solver_Setting_\"&J$4","v":"Solver_Setting_2022"},"Solver_Setting_2023","Solver_Setting_2024","Solver_Setting_2025"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C56=I$4,\"Load this column\",\"\")","v":"Load this column"},{"$f":"IF($C56=J$4,\"Load this column\",\"\")","v":""},{"$f":"IF($C56=K$4,\"Load this column\",\"\")","v":""},{"$f":"IF($C56=L$4,\"Load this column\",\"\")","v":""},{"$f":"IF($C56=M$4,\"Load this column\",\"\")","v":""}]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,{"$f":"\"Solve for \"&I$4&\"-\"&$M$4","v":"Solve for 2021-2025"},{"$f":"\"Solve for \"&J$4&\"-\"&$M$4","v":"Solve for 2022-2025"},"Solve for 2023-2025","Solve for 2024-2025",{"$f":"\"Solve for \"&M$4","v":"Solve for 2025"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$13,$I$22:$I$23,$I$40:$M$40)","v":8},{"$f":"COUNT($J$13,$J$22:$J$23,$J$40:$M$40)","v":4},{"$f":"COUNT($K$13,$K$22:$K$23,$K$40:$M$40)","v":3},{"$f":"COUNT($L$13,$L$22:$L$23,$L$40:$M$40)","v":2},{"$f":"COUNT($M$13,$M$22:$M$23,$M$41)","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_3_2021>=0","v":true},{"$f":"$F$44>=0","v":true},{"$f":"$F$44>=0","v":true},{"$f":"$F$44>=0","v":true},{"$f":"$F$44>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$44>=0","v":true},{"$f":"$F$16=0","v":false},{"$f":"$F$16=0","v":false},{"$f":"$F$16=0","v":false},{"$f":"$F$16=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$F$16=0","v":false},{"$f":"$J$33:$J$34=0","v":false},{"$f":"$K$33:$K$34=0","v":false},{"$f":"$L$33:$L$34=0","v":false},{"$f":"$M$33:$M$34=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$I$33:$I$34=0","v":false},{"$f":"Solver_Input_3_2022>=0","v":true},{"$f":"Solver_Input_3_2023>=0","v":true},{"$f":"Solver_Input_3_2024>=0","v":true},{"$f":"Solver_Input_3_2025>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$I$43:$M$43=0","v":true},{"$f":"$J$43:$M$43=0","v":false},{"$f":"$K$43:$M$43=0","v":false},{"$f":"$L$43:$M$43=0","v":false},{"$f":"$M$43:$M$43=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]

{"sheet":"Tariff_Variation","index":16,"n_rows":76,"n_cols":10,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Draft Decision, August 2020"}]
["Annual Tariff Variation"]
[]
["Information"]
["Step 1",null,"At the Inputs sheet, update the annual Debt Risk Premium for the Variation Year at Cells (Z11:AC11)."]
[null,null,"The Trailing Averaged Debt Risk Premium will be automatically calculated and used to produce the WACC for the Variation Year."]
[null,null,"Press the [Calculate] button and wait for a few seconds."]
[null,null,"Modelled tariff in both real and nominal $/GJ/day will be produced."]
[]
["Step 2",null,{"$f":"\"In the Inputs sheet, enter the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row \"&ROW(Inputs!$A$21)","v":"In the Inputs sheet, enter the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row 21"}]
[null,null,"This proxy CPI will be used to convert the modelled tariff in Real December 2019 $ to a Nominal $ for the Variation Year"]
[null,null,"The Reference Tariff will be displayed in the Reference Tariff / Tariff Variation section below."]
[]
[]
[null,null,null,{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
[null,"Modelled December CPI",null,{"$f":"Inputs!AC30","v":117.69897999999999},{"$f":"Inputs!AD30","v":119.21729684199998},{"$f":"Inputs!AE30","v":120.75519997126177},{"$f":"Inputs!AF30","v":122.31294205089104},{"$f":"Inputs!AG30","v":123.89077900334752},{"$f":"Inputs!AH30","v":125.48897005249069}]
[null,"Modelled Inflation",null,{"$f":"Inputs!AC31","v":1.29E-2},{"$f":"Inputs!AD31","v":1.29E-2},{"$f":"Inputs!AE31","v":1.29E-2},{"$f":"Inputs!AF31","v":1.29E-2},{"$f":"Inputs!AG31","v":1.29E-2},{"$f":"Inputs!AH31","v":1.29E-2}]
[]
[null,null,null,{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024}]
[null,"Actual September CPI (proxy)",null,{"$f":"IF(Inputs!AB21=\"\",\"\",Inputs!AB21)","v":115.4},{"$f":"IF(Inputs!AC21=\"\",\"\",Inputs!AC21)","v":""},{"$f":"IF(Inputs!AD21=\"\",\"\",Inputs!AD21)","v":""},{"$f":"IF(Inputs!AE21=\"\",\"\",Inputs!AE21)","v":""},{"$f":"IF(Inputs!AF21=\"\",\"\",Inputs!AF21)","v":""},{"$f":"IF(Inputs!AG21=\"\",\"\",Inputs!AG21)","v":""},{"$f":"\"<-- Updete the September CPIs at Inputs tab, row \"&ROW(Inputs!21:21)","v":"<-- Updete the September CPIs at Inputs tab, row 21"}]
[null,null,null,null,{"$f":"IF(AND(E20=\"\",E$15=Recalc_From_Year),\"Update the Sep \"&TEXT(E19,\"0\")&\" CPI\",\"\")","v":"Update the Sep 2020 CPI"},{"$f":"IF(AND(F20=\"\",F$15=Recalc_From_Year),\"Update the Sep \"&TEXT(F19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(G20=\"\",G$15=Recalc_From_Year),\"Update the Sep \"&TEXT(G19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(H20=\"\",H$15=Recalc_From_Year),\"Update the Sep \"&TEXT(H19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(I20=\"\",I$15=Recalc_From_Year),\"Update the Sep \"&TEXT(I19,\"0\")&\" CPI\",\"\")","v":""}]
[]
[null,"Forecast Tariff (Modelled)"]
[null,"Forecast Year",null,null,{"$f":"E$15","v":2021},{"$f":"F$15","v":2022},2023,2024,2025]
[null,null,null,null,"Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!Z219","v":0},{"$f":"CoS_Tariff_Revenue!AB219","v":0},{"$f":"CoS_Tariff_Revenue!AC219","v":0},{"$f":"CoS_Tariff_Revenue!AD219","v":0},{"$f":"CoS_Tariff_Revenue!AE219","v":1.2186189999999999}]
[null,null,"Commodity Tariff",null,{"$f":"CoS_Tariff_Revenue!Z220","v":0},{"$f":"CoS_Tariff_Revenue!AB220","v":0},{"$f":"CoS_Tariff_Revenue!AC220","v":0},{"$f":"CoS_Tariff_Revenue!AD220","v":0},{"$f":"CoS_Tariff_Revenue!AE220","v":0.135516}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!Z221","v":0},{"$f":"CoS_Tariff_Revenue!AB221","v":0},{"$f":"CoS_Tariff_Revenue!AC221","v":0},{"$f":"CoS_Tariff_Revenue!AD221","v":0},{"$f":"CoS_Tariff_Revenue!AE221","v":1.3541350000000001}]
[null,{"$f":"\"Tariff [$/GJ/day \"&Inputs!$E$32&\"]\"","v":"Tariff [$/GJ/day 31/12/2019]"}]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!AF223","v":0.95910993420683721},{"$f":"CoS_Tariff_Revenue!AG223","v":0.95910993420683721},{"$f":"CoS_Tariff_Revenue!AH223","v":0.95910993420683721},{"$f":"CoS_Tariff_Revenue!AI223","v":0.95910993420683721},{"$f":"CoS_Tariff_Revenue!AJ223","v":0.95910993420683721}]
[null,null,"Commodity Tariff",null,{"$f":"CoS_Tariff_Revenue!AF224","v":8.8937479403529168E-2},{"$f":"CoS_Tariff_Revenue!AG224","v":8.8937479403529168E-2},{"$f":"CoS_Tariff_Revenue!AH224","v":8.8937479403529168E-2},{"$f":"CoS_Tariff_Revenue!AI224","v":8.8937479403529168E-2},{"$f":"CoS_Tariff_Revenue!AJ224","v":8.8937479403529168E-2}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!AF225","v":1.0480474136103661},{"$f":"CoS_Tariff_Revenue!AG225","v":1.0480474136103664},{"$f":"CoS_Tariff_Revenue!AH225","v":1.0480474136103664},{"$f":"CoS_Tariff_Revenue!AI225","v":1.0480474136103666},{"$f":"CoS_Tariff_Revenue!AJ225","v":1.0480474136103664}]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!AF229","v":7.0336996139637226E-4},{"$f":"CoS_Tariff_Revenue!AG229","v":7.1244343389838542E-4},{"$f":"CoS_Tariff_Revenue!AH229","v":7.2163395419567458E-4},{"$f":"CoS_Tariff_Revenue!AI229","v":7.3094303220479868E-4},{"$f":"CoS_Tariff_Revenue!AJ229","v":7.4037219732024054E-4}]
[null,null,"Commodity Tariff",null,{"$f":"CoS_Tariff_Revenue!AF230","v":6.5222920985052009E-5},{"$f":"CoS_Tariff_Revenue!AG230","v":6.6064296665759175E-5},{"$f":"CoS_Tariff_Revenue!AH230","v":6.6916526092747458E-5},{"$f":"CoS_Tariff_Revenue!AI230","v":6.7779749279343882E-5},{"$f":"CoS_Tariff_Revenue!AJ230","v":6.865410804504742E-5}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!AF231","v":7.6859288238142424E-4},{"$f":"CoS_Tariff_Revenue!AG231","v":7.7850773056414456E-4},{"$f":"CoS_Tariff_Revenue!AH231","v":7.8855048028842194E-4},{"$f":"CoS_Tariff_Revenue!AI231","v":7.9872278148414267E-4},{"$f":"CoS_Tariff_Revenue!AJ231","v":8.0902630536528798E-4}]
[null,{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$32&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2019]"}]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!AF233","v":6.8556821601632387E-4},{"$f":"CoS_Tariff_Revenue!AG233","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AH233","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AI233","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AJ233","v":6.8556821601632398E-4}]
[null,null,"Commodity Tariff",null,{"$f":"CoS_Tariff_Revenue!AF234","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AG234","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AH234","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AI234","v":6.357217970230819E-5},{"$f":"CoS_Tariff_Revenue!AJ234","v":6.3572179702308203E-5}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!AF235","v":7.4914039571863204E-4},{"$f":"CoS_Tariff_Revenue!AG235","v":7.4914039571863215E-4},{"$f":"CoS_Tariff_Revenue!AH235","v":7.4914039571863204E-4},{"$f":"CoS_Tariff_Revenue!AI235","v":7.4914039571863226E-4},{"$f":"CoS_Tariff_Revenue!AJ235","v":7.4914039571863215E-4}]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!AF239","v":7.0336996139637226E-4},{"$f":"CoS_Tariff_Revenue!AG239","v":7.1244343389838542E-4},{"$f":"CoS_Tariff_Revenue!AH239","v":7.2163395419567458E-4},{"$f":"CoS_Tariff_Revenue!AI239","v":7.3094303220479868E-4},{"$f":"CoS_Tariff_Revenue!AJ239","v":7.4037219732024054E-4}]
[null,null,"Commodity Tariff",null,{"$f":"CoS_Tariff_Revenue!AF240","v":6.5222920985052009E-5},{"$f":"CoS_Tariff_Revenue!AG240","v":6.6064296665759175E-5},{"$f":"CoS_Tariff_Revenue!AH240","v":6.6916526092747458E-5},{"$f":"CoS_Tariff_Revenue!AI240","v":6.7779749279343882E-5},{"$f":"CoS_Tariff_Revenue!AJ240","v":6.865410804504742E-5}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!AF241","v":7.6859288238142424E-4},{"$f":"CoS_Tariff_Revenue!AG241","v":7.7850773056414456E-4},{"$f":"CoS_Tariff_Revenue!AH241","v":7.8855048028842194E-4},{"$f":"CoS_Tariff_Revenue!AI241","v":7.9872278148414267E-4},{"$f":"CoS_Tariff_Revenue!AJ241","v":8.0902630536528798E-4}]
[null,{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$32&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2019]"}]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!AF243","v":6.8556821601632387E-4},{"$f":"CoS_Tariff_Revenue!AG243","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AH243","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AI243","v":6.8556821601632398E-4},{"$f":"CoS_Tariff_Revenue!AJ243","v":6.8556821601632398E-4}]
[null,null,"Commodity Tariff",null,{"$f":"CoS_Tariff_Revenue!AF244","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AG244","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AH244","v":6.3572179702308203E-5},{"$f":"CoS_Tariff_Revenue!AI244","v":6.357217970230819E-5},{"$f":"CoS_Tariff_Revenue!AJ244","v":6.3572179702308203E-5}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!AF245","v":7.4914039571863204E-4},{"$f":"CoS_Tariff_Revenue!AG245","v":7.4914039571863215E-4},{"$f":"CoS_Tariff_Revenue!AH245","v":7.4914039571863204E-4},{"$f":"CoS_Tariff_Revenue!AI245","v":7.4914039571863226E-4},{"$f":"CoS_Tariff_Revenue!AJ245","v":7.4914039571863215E-4}]
[]
[]
[null,"Reference Tariff / Tariff Variation"]
[null,"Variation Year",null,null,{"$f":"IF(E$15<=Recalc_From_Year,E24,\"\")","v":2021},"","","",""]
[null,null,null,null,"Jan-Dec","","","",""]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"IF(E$20=\"\",\"\",IF(E$15<=Recalc_From_Year,ROUND(E32*E$20/$D$20,6),\"\"))","v":""},{"$f":"IF(F$15<=Recalc_From_Year,ROUND(F32*F$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,{"$f":"IF(E$20=\"\",\"\",IF(E$15<=Recalc_From_Year,ROUND(E33*E$20/$D$20,6),\"\"))","v":""},"","","",""]
[null,null,"Total Tariff",null,{"$f":"IF(OR(E62=\"\",E63=\"\"),\"\",SUM(E62:E63))","v":""},"","","",{"$f":"IF(OR(I62=\"\",I63=\"\"),\"\",SUM(I62:I63))","v":""}]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"IF(E$20=\"\",\"\",IF(E$15<=Recalc_From_Year,ROUND(E42*E$20/$D$20,6),\"\"))","v":""},{"$f":"IF(F$15<=Recalc_From_Year,ROUND(F42*F$20/$D$20,6),\"\")","v":""},{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G42*G$20/$D$20,6),\"\")","v":""},"",""]
[null,null,"Commodity Tariff",null,{"$f":"IF(E$20=\"\",\"\",IF(E$15<=Recalc_From_Year,ROUND(E43*E$20/$D$20,6),\"\"))","v":""},"",{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G43*G$20/$D$20,6),\"\")","v":""},"",""]
[null,null,"Total Tariff",null,{"$f":"IF(OR(E68=\"\",E69=\"\"),\"\",SUM(E68:E69))","v":""},{"$f":"IF(OR(F68=\"\",F69=\"\"),\"\",SUM(F68:F69))","v":""},{"$f":"IF(OR(G68=\"\",G69=\"\"),\"\",SUM(G68:G69))","v":""},{"$f":"IF(OR(H68=\"\",H69=\"\"),\"\",SUM(H68:H69))","v":""},{"$f":"IF(OR(I68=\"\",I69=\"\"),\"\",SUM(I68:I69))","v":""}]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"IF(E$20=\"\",\"\",IF(E$15<=Recalc_From_Year,ROUND(E52*E$20/$D$20,6),\"\"))","v":""},{"$f":"IF(F$15<=Recalc_From_Year,ROUND(F52*F$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,{"$f":"IF(E$20=\"\",\"\",IF(E$15<=Recalc_From_Year,ROUND(E53*E$20/$D$20,6),\"\"))","v":""},"","","",""]
[null,null,"Total Tariff",null,{"$f":"IF(OR(E74=\"\",E75=\"\"),\"\",SUM(E74:E75))","v":""},{"$f":"IF(OR(F74=\"\",F75=\"\"),\"\",SUM(F74:F75))","v":""},{"$f":"IF(OR(G74=\"\",G75=\"\"),\"\",SUM(G74:G75))","v":""},{"$f":"IF(OR(H74=\"\",H75=\"\"),\"\",SUM(H74:H75))","v":""},{"$f":"IF(OR(I74=\"\",I75=\"\"),\"\",SUM(I74:I75))","v":""}]